# DRAFT

Direct Heating Equipment National Energy Impacts Author: Virginie Letschert Lawrence Berkeley National Laboratory

COLOR SCHEMEExtrapolation Input from Engineering and LCC Analysis

WORKSHEET DESCRIPTION National Impacts Summary Tables and Charts of Primary Energy Savings and economic Impacts for All Product Classes

Base Case Consumption Calculation of Base Case Primary Energy Consumption for all Product Classes NIA GWF DHE Calculation of Primary Energy Savings and economic Impacts for Gas Wall Fan DHE NIA GWG DHE Calculation of Primary Energy Savings and economic Impacts for Gas Wall Gravity DHE NIA GF DHE Calculation of Primary Energy Savings and economic Impacts for Gas Floor DHE NIA GR DHE Calculation of Primary Energy Savings and economic Impacts for Gas Room DHE NIA GH DHE Calculation of Primary Energy Savings and economic Impacts for Gas Hearth DHE Shipments Forecast Calculation of Shipments for all Product Classes LCC Inputs Design Option Input Data: Associated Costs and Unit Energy Consumption Retirement Function Probability Function Determining Replacement of Equipment Energy Prices and Site to SourceForecasts of Energy Prices and Site-Source Conversion Factors Discount Factor Discount Factor Forecast This sheet allows the user to select from a variety of parameters to define the scenario for which they wish to calculate the NES and NPV. Parameters include the national discount rate and the energy price scenario.

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

This sheet allows the user to select from a variety of parameters to define the scenario for which they wish to calculate the NES and NPV. Parameters include the national discount rate and the energy price scenario.

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# National Impacts Analysis Spreadsheet FlowChart

LCC Inputs

NIA

-Product Class Shipments Forecast

National Impacts Summary Historical data and user input worksheets

NES model and accounting worksheets

Data output and summary worksheets Fuel Prices and Site to Source

# National Impacts Analysis Spreadsheet FlowChart

Retirement

Shipments Forecast

Base Case

ConsumptionDRAFT All Products Gas Wall Fan DHE Gas Wall Gravity DHE Gas Floor DHE Discount Rate 7%Reference Case 1 Gas Room DHE Current Year 2010Low Economic Growth 3 Hearth DHE Economic Growth High Economic Growth

Efficiency Levels by TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6

CriteriaShipment

Weighted Average Efficiency Interim LevelInterim Level Max-NPV Electronic Ignition and Fan Assisted (where applicable) Max-Tech
Gas Wall Fan DHE 1 2 3 4 1 4 Gas Wall Gravity DHE 1 1 3 3 4 4
Gas Floor DHE 1 1 1 1 1 1
Gas Room DHE 2 3 4 4 5 5
Gas Hearth DHE 1 1 1 2 2 3 Efficiency Levels (AFUE) by TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6
Gas Wall Fan DHE 75 76 77 80 75 80 Gas Wall Gravity DHE 66 66 69 69 70 70
Gas Floor DHE 58 58 58 58 58 58
Gas Room DHE 66 67 68 68 83 83
Gas Hearth DHE 67 67 67 72 72 93

NES Results TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6
Gas Wall Fan DHE 0.01 0.01 0.01 0.03 0.01 0.03 Gas Wall Gravity DHE 0.01 0.01 0.03 0.03 0.06 0.06
Gas Floor DHE 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001
Gas Room DHE 0.001 0.002 0.004 0.004 0.036 0.036
Gas Hearth DHE 0.19 0.19 0.19 0.37 0.37 1.13
Total 0.20 0.21 0.23 0.43 0.48 1.26

Discounted NES Results TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6
Gas Wall Fan DHE 0.00 0.00 0.00 0.01 0.00 0.01 Gas Wall Gravity DHE 0.00 0.00 0.01 0.01 0.02 0.02
Gas Floor DHE 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
Gas Room DHE 0.000 0.001 0.001 0.001 0.010 0.010
Gas Hearth DHE 0.05 0.05 0.05 0.11 0.11 0.33
Total 0.06 0.06 0.07 0.12 0.14 0.37 NPV Incremental Total Installed Cost Results by TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6
Gas Wall Fan DHE 0.01 0.01 0.03 0.11 0.01 0.11 Gas Wall Gravity DHE 0.01 0.01 0.08 0.08 0.37 0.37
Gas Floor DHE 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
Gas Room DHE 0.003 0.005 0.007 0.007 0.107 0.107
Gas Hearth DHE 0.25 0.25 0.25 2.54 2.54 8.59
Total 0.27 0.28 0.36 2.74 3.02 9.18 NPV Total Operating (Energy+O&M) Costs Results by TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6
Gas Wall Fan DHE 0.03 0.04 0.05 0.09 0.03 0.09 Gas Wall Gravity DHE 0.03 0.03 0.09 0.09 0.23 0.23
Gas Floor DHE 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003
Gas Room DHE 0.006 0.012 0.021 0.021 0.178 0.178
Gas Hearth DHE 0.75 0.75 0.75 1.35 1.35 4.31
Total 0.82 0.83 0.92 1.55 1.78 4.80 NPV Results by TSL Levels

TSL 1 TSL 2 TSL 3 TSL 4 TSL 5 TSL 6
Gas Wall Fan DHE 0.02 0.03 0.03 -0.03 0.02 -0.03 Gas Wall Gravity DHE 0.01 0.01 0.02 0.02 -0.14 -0.14 National Impacts Summary

Reference Case

0900006480eb89bf.xlsx 7/18/2011DRAFT Gas Floor DHE 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001
Gas Room DHE 0.00 0.01 0.01 0.01 0.07 0.07
Gas Hearth DHE 0.50 0.50 0.50 -1.19 -1.19 -4.28
Total 0.54 0.55 0.56 -1.19 -1.24 -4.38

Gas Wall Fan DHE GWF Efficiency Level BASE EF 1 EF 2 EF 3 EF 4

Design Standing Pilot (Baseline) Electronic

Ignition, TwoSpeed Blower Electronic

Ignition, Improved HX Electronic

Ignition, TwoSpeed Blower, Improved HX Electronic

Ignition, Induced Draft (Max-Tech)
Shipments 2013-2043 (Millions) 1.14 1.14 1.14 1.14 1.14 Incremental Equipment and O&M Costs ($ Billions) 0.03 0.04 0.08 0.39 EnergyCost Savings ($ Billions) 0.15 0.19 0.26 0.46 Discounted Incremental Equipment ($ Billions) 0.01 0.01 0.03 0.11 Discounted Operating Cost Savings (Energy and O&M) ($ Billions) 0.03 0.04 0.05 0.09 Net Savings, not discounted ($ Billions) 0.12 0.15 0.17 0.07 Net Present Value ($ Billions) 0.022 0.026 0.026 -0.028 Site Savings 2013- 2043 (Quads) 0.008 0.010 0.014 0.026 Source Savings 2013- 2043 (Quads) 0.009 0.011 0.015 0.027 Present Value of Net Impacts on Source Savings 2013- 2043 (Quads) 0.002 0.003 0.004 0.007

Gas Wall Gravity DHE GWG Efficiency Level BASE EF 1 EF 2 EF 3 EF 4

Design Standing Pilot (Baseline) Standing Pilot,

Improved HXStanding Pilot,

Improved HX Standing Pilot,

Improved HX Standing Pilot,

Improved HX Shipments 2013-2043 (Millions) 2.39 2.39 2.39 2.39 2.39 Incremental Equipment and O&M Costs ($ Billions) 0.04 0.08 0.20 0.97 EnergyCost Savings ($ Billions) 0.12 0.27 0.39 0.97 Discounted Incremental Equipment ($ Billions) 0.01 0.03 0.08 0.37 Discounted Operating Cost Savings (Energy and O&M) ($ Billions) 0.03 0.06 0.09 0.23 Net Savings, not discounted ($ Billions) 0.08 0.19 0.19 -0.01 Net Present Value ($ Billions) 0.014 0.034 0.015 -0.144 Site Savings 2013- 2043 (Quads) 0.006 0.017 0.024 0.061 Source Savings 2013- 2043 (Quads) 0.006 0.018 0.026 0.064 Present Value of Net Impacts on Source Savings 2013- 2043 (Quads) 0.002 0.005 0.008 0.019

Gas Floor DHE
GF Efficiency Level
BASE EF 1

Design Standing Pilot (Baseline) Standing Pilot,

Improved HX
Shipments 2013-2043 (Millions) 0.02 0.02 Incremental Equipment and O&M Costs ($ Billions) 0.000 EnergyCost Savings ($ Billions) 0.001 Discounted Incremental Equipment ($ Billions) 0.00 Discounted Operating Cost Savings (Energy and O&M) ($ Billions) 0.00 Net Savings, not discounted ($ Billions) 0.001 Net Present Value ($ Billions) 0.0001 Site Savings 2013- 2043 (Quads) 0.00006 Source Savings 2013- 2043 (Quads) 0.00007 Present Value of Net Impacts on Source Savings 2013- 2043 (Quads) 0.00002

Gas Room DHE GR Efficiency Level BASE EF 1 EF 2 EF 3 EF 4 EF 5

Design Standing Pilot (Baseline) Standing Pilot,

Improved HXStanding Pilot,

Improved HX Standing Pilot,

Improved HX Standing Pilot,

Improved HX Electronic

Ignition, Dual Shaft Blower, Electronic Controls Shipments 2013-2043 (Millions) 0.48 0.48 0.48 0.48 0.48 0.48 -0.04 -0.03 -0.02 -0.01 0.00 0.01 0.02 0.03 0.04 0.05 0.06

-0.06 -0.04 -0.02 0.00 0.02 0.04 0.06

EF 1 EF 2 EF 3 EF 4$BillionsQuads National Impacts

-Gas Wall Fan DHE

Source Energy Savings (Quads)

Net Present Value (Billions)

-0.500 -0.250 0.000 0.250 0.500

-0.10 -0.05 0.00 0.05 0.10

EF 1 EF 2 EF 3 EF 4$BillionsQuads National Impacts

-Gas Wall Gravity DHE

Source Energy Savings (Quads)

Net Present Value (Billions)

-0.07 -0.03 0.01 0.05 0.09 0.13

-0.01 0.01 0.03 0.05

EF 1 EF 2 EF 3 EF 4 EF 5$BillionsQuads National Impacts

-Gas Room DHE

Source Energy Savings (Quads)

Net Present Value (Billions) -1.E

-03 -6.E

-04 -2.E

-04 2.E

-04 6.E

-04 1.E

-03

-1E

-04 -6E

-05 -2E

-05 2E

-05 6E

-05 1E

-04

EF 1$BillionsQuads National Impacts

-Gas Floor DHE

Source Energy Savings

Net Present Value

0900006480eb89bf.xlsx 7/18/2011DRAFT Incremental Equipment and O&M Costs ($ Billions) 0.00 0.01 0.01 0.02 0.31 EnergyCost Savings ($ Billions) 0.01 0.03 0.05 0.09 0.77 Discounted Incremental Equipment ($ Billions) 0.00 0.00 0.00 0.01 0.11 Discounted Operating Cost Savings (Energy and O&M) ($ Billions) 0.00 0.01 0.01 0.02 0.18 Net Savings, not discounted ($ Billions) 0.01 0.02 0.04 0.07 0.47 Net Present Value ($ Billions) 0.00 0.00 0.01 0.01 0.07 Site Savings 2013- 2043 (Quads) 0.00 0.00 0.00 0.00 0.0343 Source Savings 2013- 2043 (Quads) 0.00 0.00 0.00 0.00 0.0356 Present Value of Net Impacts on Source Savings 2013- 2043 (Quads) 0.000 0.000 0.001 0.001 0.010

Gas Hearth DHE GH Efficiency Level

BASE EF 1 EF 2 EF 3

Design Standing Pilot (Baseline)Electronic Ignition Electronic Ignition, Fan Assisted (Blower) Condensing

Shipments 2013-2043 (Millions) 20.30 20.30 20.30 20.30 Incremental Equipment and O&M Costs ($ Billions) 0.72 7.58 24.36 EnergyCost Savings ($ Billions) 3.31 6.53 19.97 Discounted Incremental Equipment ($ Billions) 0.25 2.54 8.59 Discounted Operating Cost Savings (Energy and O&M) ($ Billions) 0.75 1.35 4.31 Net Savings, not discounted ($ Billions) 2.59 -1.05 -4.39 Net Present Value ($ Billions) 0.50 -1.19 -4.28 Site Savings 2013- 2043 (Quads) 0.18 0.36 1.07 Source Savings 2013- 2043 (Quads) 0.19 0.37 1.13 Present Value of Net Impacts on Source Savings 2013- 2043 (Quads) 0.054 0.109 0.329 -0.15 -0.11 -0.07

-0.05 -0.03

-5.00 -4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00

-1.50 -1.30 -1.10 -0.90 -0.70 -0.50 -0.30 -0.10 0.10 0.30 0.50 0.70 0.90 1.10 1.30 1.50

EF 1 EF 2 EF 3$BillionsQuads National Impacts

-Gas Hearth DHE

Source Energy Savings (Quads)

Net Present Value (Billions)

0900006480eb89bf.xlsx 7/18/2011GWF DHEGWG DHEGF DHEGR DHE Hearth DHEGWF DHEGWG DHE

1980 0.03 0.19 0.02 0.09 0.00 0.03 0.19 1981 0.03 0.18 0.02 0.09 0.00 0.06 0.37 1982 0.03 0.18 0.02 0.09 0.00 0.09 0.55 1983 0.03 0.18 0.02 0.09 0.00 0.11 0.73 1984 0.03 0.17 0.02 0.09 0.00 0.14 0.90 1985 0.03 0.17 0.02 0.08 0.00 0.17 1.07 1986 0.03 0.17 0.02 0.08 0.00 0.19 1.24 1987 0.03 0.16 0.02 0.08 0.00 0.22 1.40 1988 0.02 0.16 0.02 0.08 0.00 0.24 1.56 1989 0.02 0.15 0.02 0.08 0.00 0.27 1.71 1990 0.02 0.13 0.02 0.07 0.10 0.29 1.84 1991 0.02 0.12 0.02 0.06 0.15 0.31 1.95 1992 0.02 0.12 0.02 0.06 0.22 0.33 2.04 1993 0.02 0.14 0.01 0.06 0.30 0.35 2.11 1994 0.03 0.14 0.01 0.07 0.39 0.36 2.16 1995 0.03 0.14 0.01 0.06 0.00 0.36 2.18 1996 0.03 0.13 0.01 0.05 0.00 0.37 2.16 1997 0.03 0.13 0.01 0.05 0.00 0.37 2.13 1998 0.03 0.14 0.01 0.03 0.68 0.37 2.10 1999 0.03 0.14 0.01 0.04 0.75 0.37 2.08 2000 0.03 0.13 0.01 0.03 0.76 0.37 2.04 2001 0.03 0.11 0.01 0.02 0.71 0.37 1.98 2002 0.03 0.12 0.01 0.02 0.72 0.37 1.95 2003 0.03 0.12 0.01 0.02 0.76 0.37 1.92 2004 0.03 0.12 0.00 0.02 0.89 0.38 1.90 2005 0.03 0.11 0.00 0.02 0.90 0.39 1.88 2006 0.03 0.10 0.00 0.02 0.73 0.39 1.85 2007 0.03 0.10 0.00 0.02 0.64 0.40 1.82 2008 0.03 0.10 0.00 0.02 0.43 0.40 1.78 2009 0.03 0.10 0.00 0.02 0.29 0.41 1.75 2010 0.03 0.10 0.00 0.02 0.65 0.41 1.71 2011 0.03 0.10 0.00 0.02 0.62 0.42 1.67 2012 0.03 0.10 0.00 0.02 0.75 0.42 1.64 2013 0.03 0.10 0.00 0.02 0.77 0.43 1.60 2014 0.03 0.10 0.00 0.02 0.76 0.43 1.57 2015 0.03 0.10 0.00 0.02 0.76 0.44 1.54 2016 0.03 0.09 0.00 0.02 0.77 0.45 1.51 2017 0.03 0.09 0.00 0.02 0.76 0.45 1.48 2018 0.03 0.09 0.00 0.02 0.75 0.45 1.46 2019 0.03 0.09 0.00 0.02 0.75 0.46 1.44 2020 0.03 0.09 0.00 0.02 0.74 0.46 1.41 

# Base Case Energy

Consumption

Shipments (Millions) Remaining Stock (Millions)2021 0.04 0.09 0.00 0.02 0.72 0.47 1.39

2022 0.04 0.09 0.00 0.02 0.70 0.48 1.38 2023 0.04 0.09 0.00 0.02 0.69 0.48 1.36 2024 0.04 0.08 0.00 0.02 0.69 0.49 1.34 2025 0.04 0.08 0.00 0.02 0.70 0.49 1.32 2026 0.04 0.08 0.00 0.02 0.69 0.50 1.31 2027 0.04 0.08 0.00 0.02 0.68 0.51 1.29 2028 0.04 0.08 0.00 0.02 0.65 0.51 1.27 2029 0.04 0.08 0.00 0.02 0.64 0.52 1.25 2030 0.04 0.08 0.00 0.02 0.64 0.52 1.24 2031 0.04 0.08 0.00 0.02 0.63 0.53 1.22 2032 0.04 0.07 0.00 0.02 0.61 0.54 1.20 2033 0.04 0.07 0.00 0.01 0.61 0.54 1.18 2034 0.04 0.07 0.00 0.01 0.61 0.55 1.16 2035 0.04 0.07 0.00 0.01 0.61 0.56 1.14 2036 0.04 0.07 0.00 0.01 0.61 0.56 1.13 2037 0.04 0.07 0.00 0.01 0.62 0.57 1.11 2038 0.04 0.07 0.00 0.01 0.62 0.57 1.09 2039 0.04 0.07 0.00 0.01 0.62 0.58 1.07 2040 0.04 0.06 0.00 0.01 0.63 0.59 1.05 2041 0.04 0.06 0.00 0.01 0.63 0.59 1.03 2042 0.04 0.06 0.00 0.01 0.63 0.60 1.02

Total 2013-2043 1.1 2.2 0.0 0.4 18.8 12.1 31.2GF DHEGR DHEHearth DHEGas Elec Gas Elec Gas Elec

0.02 0.09 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.04 0.18 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.06 0.27 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.08 0.36 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.10 0.45 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.11 0.53 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.13 0.61 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.15 0.69 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.17 0.77 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.18 0.84 0.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.20 0.91 0.10 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.21 0.97 0.25 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.23 1.01 0.47 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.23 1.04 0.76 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.24 1.06 1.15 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.24 1.06 1.15 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.23 1.04 1.15 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.22 1.00 1.15 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.21 0.95 1.83 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.20 0.90 2.57 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.19 0.85 3.33 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.18 0.79 4.04 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.17 0.73 4.74 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.16 0.68 5.46 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.14 0.63 6.26 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.13 0.58 7.03 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.12 0.54 7.59 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.11 0.50 8.04 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.10 0.46 8.29 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.09 0.42 8.39 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.08 0.39 8.83 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.07 0.36 9.17 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.07 0.34 9.52 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.06 0.32 9.77 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.05 0.31 9.92 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.05 0.30 9.99 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.04 0.29 10.02 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.04 0.29 10.01 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.04 0.28 9.98 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.03 0.28 9.97 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.03 0.28 10.00 

### 28.7 0.2 28.8 0.0 30.5 0.0 Remaining Stock (Millions) GWF DHE GF DHE UEC of Shipments (MMBtu) GWG DHE0.03 0.28 10.07 

### 28.7 0.2 28.8 0.0 30.5 0.0

0.03 0.27 10.18 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.02 0.27 10.29 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.02 0.27 10.40 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.02 0.26 10.48 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.02 0.26 10.51 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.02 0.26 10.49 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.02 0.25 10.41 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.25 10.30 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.25 10.19 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.24 10.06 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.24 9.92 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.24 9.78 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.23 9.66 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.23 9.54 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.23 9.44 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.22 9.35 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.22 9.27 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.22 9.21 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.01 0.21 9.15 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.00 0.21 9.10 

### 28.7 0.2 28.8 0.0 30.5 0.0 0.00 0.21 9.07 

### 28.7 0.2 28.8 0.0 30.5 0.0

0.5 6.2 688.4 3.6 691.9 0.0 732.8 0.0GWF DHEGWG DHEGF DHEGR DHEHearth DHE

Gas Elec Gas Elec 

### 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 27.1 0.0 17.4 0.1 0.01 0.05 0.00 0.01 0.18 

### 27.1 0.0 17.4 0.1 0.01 0.05 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.01 0.05 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.01 0.05 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.01 0.05 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.01 0.05 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.01 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.01 0.04 0.00 0.01 0.19 Hearth DHE Source Energy (Quads) GR DHE

### 27.1 0.0 17.4 0.1 0.01 0.04 0.00 0.01 0.19



### 27.1 0.0 17.4 0.1 0.01 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.20 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.20 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.20 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.20 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.20 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.19 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.18 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.18 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.18 

### 27.1 0.0 17.4 0.1 0.02 0.04 0.00 0.01 0.18 

### 27.1 0.0 17.4 0.1 0.02 0.03 0.00 0.01 0.18 

### 27.1 0.0 17.4 0.1 0.02 0.03 0.00 0.01 0.17 

### 27.1 0.0 17.4 0.1 0.02 0.03 0.00 0.01 0.17 

### 27.1 0.0 17.4 0.1 0.02 0.03 0.00 0.01 0.17 

### 27.1 0.0 17.4 0.1 0.02 0.03 0.00 0.01 0.17 

### 27.1 0.0 17.4 0.1 0.02 0.03 0.00 0.01 0.17

650.8 0.0 0.5 1.2 0.02 0.2 5.6Hearth DHEShipments of FWF Affected Stock

of FWF Gas Efficiency

,

Site SavingsElec. Eff. Site

SavingsTotal Primary

Savings Discounted

Primary Savings Energy

Cost Savings Equipment

Cost SavingsMaintenance

and Repair Cost Savings

Millions Millions Quads TWh Quads Quads Billions $2009Billions $2009Billions $2009

2013 0.032 0.03 0.00002 0.000 0.0000 0.0000 $0.00 -$0.00072 $0.000 2014 0.032 0.06 0.00004 0.000 0.0000 0.0000 $0.00 -$0.00073 $0.000 2015 0.033 0.10 0.00007 0.000 0.0001 0.0000 $0.00 -$0.00074 $0.000 2016 0.033 0.13 0.00009 0.000 0.0001 0.0001 $0.00 -$0.00075 $0.000 2017 0.034 0.16 0.00011 0.000 0.0001 0.0001 $0.00 -$0.00076 $0.000 2018 0.034 0.20 0.00014 -0.001 0.0001 0.0001 $0.00 -$0.00077 $0.000 2019 0.034 0.23 0.00016 -0.001 0.0002 0.0001 $0.00 -$0.00078 $0.000 2020 0.035 0.27 0.00018 -0.001 0.0002 0.0001 $0.00 -$0.00079 $0.000 2021 0.035 0.30 0.00021 -0.001 0.0002 0.0001 $0.00 -$0.00080 $0.000 2022 0.036 0.34 0.00023 -0.001 0.0002 0.0001 $0.00 -$0.00081 $0.000 2023 0.036 0.37 0.00026 -0.001 0.0003 0.0001 $0.00 -$0.00082 $0.000 2024 0.037 0.41 0.00028 -0.001 0.0003 0.0001 $0.00 -$0.00083 $0.000 2025 0.037 0.44 0.00030 -0.001 0.0003 0.0001 $0.00 -$0.00084 $0.000 2026 0.037 0.47 0.00032 -0.001 0.0003 0.0001 $0.00 -$0.00085 $0.000 2027 0.038 0.49 0.00033 -0.001 0.0004 0.0001 $0.00 -$0.00086 $0.000 2028 0.038 0.50 0.00034 -0.001 0.0004 0.0001 $0.00 -$0.00087 $0.000 2029 0.039 0.51 0.00035 -0.001 0.0004 0.0001 $0.00 -$0.00088 $0.000 2030 0.039 0.52 0.00036 -0.002 0.0004 0.0001 $0.00 -$0.00089 $0.000 2031 0.040 0.53 0.00036 -0.002 0.0004 0.0001 $0.00 -$0.00090 $0.000 2032 0.040 0.54 0.00037 -0.002 0.0004 0.0001 $0.00 -$0.00091 $0.000 2033 0.040 0.54 0.00037 -0.002 0.0004 0.0001 $0.00 -$0.00092 $0.000 

# Gas Wall Fan DHE

Base Case

Net Present Value Efficiency Level 1
Energy Savings2034 0.041 0.55 0.00038 -0.002 0.0004 0.0001 $0.01 -$0.00092 $0.000

2035 0.041 0.56 0.00038 -0.002 0.0004 0.0001 $0.01 -$0.00093 $0.000 2036 0.042 0.56 0.00039 -0.002 0.0004 0.0001 $0.01 -$0.00094 $0.000 2037 0.042 0.57 0.00039 -0.002 0.0004 0.0001 $0.01 -$0.00095 $0.000 2038 0.043 0.57 0.00039 -0.002 0.0004 0.0001 $0.01 -$0.00096 $0.000 2039 0.043 0.58 0.00040 -0.002 0.0004 0.0001 $0.01 -$0.00097 $0.000 2040 0.043 0.59 0.00040 -0.002 0.0004 0.0001 $0.01 -$0.00098 $0.000 2041 0.044 0.59 0.00041 -0.002 0.0004 0.0001 $0.01 -$0.00099 $0.000 2042 0.044 0.60 0.00041 -0.002 0.0004 0.0000 $0.01 -$0.00100 $0.000 2043 0.56 0.00038 -0.002 0.0004 0.0000 $0.01 $0.00000 $0.000 2044 0.52 0.00036 -0.001 0.0004 0.0000 $0.01 $0.00000 $0.000 2045 0.48 0.00033 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 2046 0.44 0.00030 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 2047 0.40 0.00028 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 2048 0.36 0.00025 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 2049 0.32 0.00022 -0.001 0.0002 0.0000 $0.00 $0.00000 $0.000 2050 0.28 0.00019 -0.001 0.0002 0.0000 $0.00 $0.00000 $0.000 2051 0.24 0.00016 -0.001 0.0002 0.0000 $0.00 $0.00000 $0.000 2052 0.19 0.00013 -0.001 0.0001 0.0000 $0.00 $0.00000 $0.000 2053 0.15 0.00010 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 2054 0.11 0.00008 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 2055 0.08 0.00005 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 2056 0.05 0.00003 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2057 0.03 0.00002 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2058 0.01 0.00001 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2059 0.01 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2060 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2061 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2062 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2063 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 2064 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000Net SavingsNet Present Value Gas Efficiency

Site SavingsElec. Eff. Site

Savings Total Primary

Savings Discounted

Primary Savings Energy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet Savings

Billions $2009 Billions

$2009 Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions $2009Billions $2009

$0.000 $0.00 0.00003 0.000 0.0000 0.0000 $0.00 -$0.00109 $0.000 -$0.001 $0.000 $0.00 0.00006 0.000 0.0001 0.0000 $0.00 -$0.00111 $0.000 -$0.001 $0.000 $0.00 0.00008 0.000 0.0001 0.0001 $0.00 -$0.00112 $0.000 $0.000 $0.000 $0.00 0.00011 0.000 0.0001 0.0001 $0.00 -$0.00114 $0.000 $0.000 $0.000 $0.00 0.00014 0.000 0.0001 0.0001 $0.00 -$0.00115 $0.000 $0.000 $0.001 $0.00 0.00017 -0.001 0.0002 0.0001 $0.00 -$0.00116 $0.000 $0.001 $0.001 $0.00 0.00020 -0.001 0.0002 0.0001 $0.00 -$0.00118 $0.000 $0.001 $0.001 $0.00 0.00023 -0.001 0.0002 0.0001 $0.00 -$0.00119 $0.000 $0.001 $0.002 $0.00 0.00026 -0.001 0.0003 0.0001 $0.00 -$0.00121 $0.000 $0.002 $0.002 $0.00 0.00029 -0.001 0.0003 0.0001 $0.00 -$0.00122 $0.000 $0.002 $0.002 $0.00 0.00032 -0.001 0.0003 0.0001 $0.00 -$0.00124 $0.000 $0.002 $0.002 $0.00 0.00035 -0.001 0.0004 0.0001 $0.00 -$0.00125 $0.000 $0.003 $0.003 $0.00 0.00038 -0.001 0.0004 0.0001 $0.00 -$0.00127 $0.000 $0.003 $0.003 $0.00 0.00040 -0.001 0.0004 0.0001 $0.00 -$0.00128 $0.000 $0.003 $0.003 $0.00 0.00042 -0.001 0.0004 0.0001 $0.01 -$0.00130 $0.000 $0.004 $0.003 $0.00 0.00043 -0.001 0.0005 0.0001 $0.01 -$0.00131 $0.000 $0.004 $0.003 $0.00 0.00044 -0.001 0.0005 0.0001 $0.01 -$0.00133 $0.000 $0.004 $0.003 $0.00 0.00045 -0.001 0.0005 0.0001 $0.01 -$0.00134 $0.000 $0.004 $0.004 $0.00 0.00046 -0.001 0.0005 0.0001 $0.01 -$0.00136 $0.000 $0.004 $0.004 $0.00 0.00046 -0.001 0.0005 0.0001 $0.01 -$0.00137 $0.000 $0.005 $0.004 $0.00 0.00047 -0.001 0.0005 0.0001 $0.01 -$0.00138 $0.000 $0.005 Efficiency Level 2

Net Present Value Energy Savings$0.004 $0.00 0.00047 -0.001 0.0005 0.0001 $0.01 -$0.00140 $0.000 $0.005

$0.004 $0.00 0.00048 -0.001 0.0005 0.0001 $0.01 -$0.00141 $0.000 $0.005 $0.004 $0.00 0.00048 -0.001 0.0005 0.0001 $0.01 -$0.00143 $0.000 $0.005 $0.004 $0.00 0.00049 -0.002 0.0005 0.0001 $0.01 -$0.00144 $0.000 $0.005 $0.004 $0.00 0.00049 -0.002 0.0005 0.0001 $0.01 -$0.00146 $0.000 $0.005 $0.004 $0.00 0.00050 -0.002 0.0005 0.0001 $0.01 -$0.00147 $0.000 $0.005 $0.005 $0.00 0.00050 -0.002 0.0005 0.0001 $0.01 -$0.00149 $0.000 $0.006 $0.005 $0.00 0.00051 -0.002 0.0005 0.0001 $0.01 -$0.00150 $0.000 $0.006 $0.005 $0.00 0.00051 -0.002 0.0005 0.0001 $0.01 -$0.00152 $0.000 $0.006 $0.005 $0.00 0.00048 -0.001 0.0005 0.0001 $0.01 $0.00000 $0.000 $0.007 $0.005 $0.00 0.00045 -0.001 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.007 $0.005 $0.00 0.00041 -0.001 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.004 $0.00 0.00038 -0.001 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.004 $0.00 0.00035 -0.001 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.005 $0.004 $0.00 0.00031 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.005 $0.003 $0.00 0.00028 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.004 $0.003 $0.00 0.00024 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.004 $0.002 $0.00 0.00020 -0.001 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 $0.002 $0.00 0.00017 -0.001 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 $0.002 $0.00 0.00013 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 $0.001 $0.00 0.00010 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 $0.001 $0.00 0.00007 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.001 $0.00 0.00004 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.000 $0.00 0.00002 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00001 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000Net Present

Value Gas

Efficiency Site SavingsElec. Eff. Site

Savings Total

Primary SavingsDiscounted

Primary SavingsEnergy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet

SavingsNet Present

Value Gas

Efficiency Site Savings

Billions $2009 Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions

$2009 Billions

$2009Billions $2009 Quads

$0.00 0.00004 0.000 0.0000 0.0000 $0.00 -$0.00215 $0.000 -$0.002 $0.00 0.00007 $0.00 0.00007 0.000 0.0001 0.0001 $0.00 -$0.00218 $0.000 -$0.001 $0.00 0.00014 $0.00 0.00011 0.000 0.0001 0.0001 $0.00 -$0.00221 $0.000 -$0.001 $0.00 0.00021 $0.00 0.00015 0.000 0.0002 0.0001 $0.00 -$0.00224 $0.000 -$0.001 $0.00 0.00028 $0.00 0.00018 0.000 0.0002 0.0001 $0.00 -$0.00227 $0.000 $0.000 $0.00 0.00035 $0.00 0.00022 0.000 0.0002 0.0001 $0.00 -$0.00229 $0.000 $0.000 $0.00 0.00043 $0.00 0.00026 -0.001 0.0003 0.0002 $0.00 -$0.00232 $0.000 $0.001 $0.00 0.00050 $0.00 0.00030 -0.001 0.0003 0.0002 $0.00 -$0.00235 $0.000 $0.001 $0.00 0.00058 $0.00 0.00034 -0.001 0.0004 0.0002 $0.00 -$0.00238 $0.000 $0.002 $0.00 0.00065 $0.00 0.00038 -0.001 0.0004 0.0002 $0.00 -$0.00241 $0.000 $0.002 $0.00 0.00073 $0.00 0.00042 -0.001 0.0004 0.0002 $0.00 -$0.00244 $0.000 $0.002 $0.00 0.00081 $0.00 0.00046 -0.001 0.0005 0.0002 $0.01 -$0.00247 $0.000 $0.003 $0.00 0.00088 $0.00 0.00049 -0.001 0.0005 0.0002 $0.01 -$0.00250 $0.000 $0.003 $0.00 0.00095 $0.00 0.00052 -0.001 0.0006 0.0002 $0.01 -$0.00253 $0.000 $0.004 $0.00 0.00101 $0.00 0.00055 -0.001 0.0006 0.0002 $0.01 -$0.00255 $0.000 $0.004 $0.00 0.00106 $0.00 0.00057 -0.001 0.0006 0.0002 $0.01 -$0.00258 $0.000 $0.004 $0.00 0.00109 $0.00 0.00058 -0.001 0.0006 0.0002 $0.01 -$0.00261 $0.000 $0.005 $0.00 0.00112 $0.00 0.00059 -0.001 0.0006 0.0002 $0.01 -$0.00264 $0.000 $0.005 $0.00 0.00113 $0.00 0.00060 -0.001 0.0006 0.0002 $0.01 -$0.00267 $0.000 $0.005 $0.00 0.00115 $0.00 0.00060 -0.001 0.0006 0.0001 $0.01 -$0.00270 $0.000 $0.005 $0.00 0.00116 $0.00 0.00061 -0.001 0.0007 0.0001 $0.01 -$0.00273 $0.000 $0.005 $0.00 0.00118 Efficiency Level 3

Net Present Value Energy Savings$0.00 0.00062 -0.001 0.0007 0.0001 $0.01 -$0.00276 $0.000 $0.005 $0.00 0.00119

$0.00 0.00062 -0.001 0.0007 0.0001 $0.01 -$0.00279 $0.000 $0.006 $0.00 0.00120 $0.00 0.00063 -0.001 0.0007 0.0001 $0.01 -$0.00281 $0.000 $0.006 $0.00 0.00122 $0.00 0.00064 -0.001 0.0007 0.0001 $0.01 -$0.00284 $0.000 $0.006 $0.00 0.00123 $0.00 0.00065 -0.001 0.0007 0.0001 $0.01 -$0.00287 $0.000 $0.006 $0.00 0.00124 $0.00 0.00065 -0.001 0.0007 0.0001 $0.01 -$0.00290 $0.000 $0.006 $0.00 0.00126 $0.00 0.00066 -0.001 0.0007 0.0001 $0.01 -$0.00293 $0.000 $0.006 $0.00 0.00127 $0.00 0.00067 -0.001 0.0007 0.0001 $0.01 -$0.00296 $0.000 $0.007 $0.00 0.00129 $0.00 0.00067 -0.001 0.0007 0.0001 $0.01 -$0.00299 $0.000 $0.007 $0.00 0.00130 $0.00 0.00063 -0.001 0.0007 0.0001 $0.01 $0.0000 $0.000 $0.009 $0.00 0.00122 $0.00 0.00059 -0.001 0.0006 0.0001 $0.01 $0.00000 $0.000 $0.009 $0.00 0.00113 $0.00 0.00054 -0.001 0.0006 0.0001 $0.01 $0.00000 $0.000 $0.008 $0.00 0.00105 $0.00 0.00050 -0.001 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.008 $0.00 0.00096 $0.00 0.00045 -0.001 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.007 $0.00 0.00087 $0.00 0.00041 -0.001 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.00 0.00078 $0.00 0.00036 -0.001 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.00 0.00070 $0.00 0.00031 -0.001 0.0003 0.0000 $0.01 $0.00000 $0.000 $0.005 $0.00 0.00061 $0.00 0.00027 -0.001 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.004 $0.00 0.00051 $0.00 0.00022 0.000 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.004 $0.00 0.00042 $0.00 0.00017 0.000 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.00033 $0.00 0.00013 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 $0.00 0.00024 $0.00 0.00009 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.00017 $0.00 0.00005 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.00010 $0.00 0.00003 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.00006 $0.00 0.00001 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00003 $0.00 0.00001 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00001 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 $0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000Elec. Eff. Site

Savings Total

Primary SavingsDiscounted

Primary SavingsEnergy

Cost Savings Equipment

Cost SavingsMaintenance

and Repair Cost SavingsNet SavingsNet Present Value

TWh Quads Quads Billions $2009 Billions

$2009 Billions $2009Billions $2009 Billions $2009

-0.001 0.0001 0.0001 $0.00 -$0.00936 $0.000 -$0.009 -$0.01 -0.001 0.0001 0.0001 $0.00 -$0.00949 $0.000 -$0.008 -$0.01 -0.002 0.0002 0.0001 $0.00 -$0.00961 $0.000 -$0.007 -$0.01 -0.003 0.0003 0.0002 $0.00 -$0.00974 $0.000 -$0.007 $0.00 -0.004 0.0003 0.0002 $0.00 -$0.00986 $0.000 -$0.006 $0.00 -0.004 0.0004 0.0002 $0.00 -$0.00999 $0.000 -$0.005 $0.00 -0.005 0.0005 0.0003 $0.01 -$0.01011 $0.000 -$0.005 $0.00 -0.006 0.0006 0.0003 $0.01 -$0.01024 $0.000 -$0.004 $0.00 -0.007 0.0007 0.0003 $0.01 -$0.01037 $0.000 -$0.003 $0.00 -0.008 0.0007 0.0003 $0.01 -$0.01049 $0.000 -$0.002 $0.00 -0.008 0.0008 0.0003 $0.01 -$0.01062 -$0.001 -$0.003 $0.00 -0.009 0.0009 0.0003 $0.01 -$0.01074 -$0.001 -$0.003 $0.00 -0.010 0.0010 0.0003 $0.01 -$0.01087 -$0.001 -$0.002 $0.00 -0.010 0.0010 0.0003 $0.01 -$0.01100 -$0.002 -$0.001 $0.00 -0.011 0.0011 0.0003 $0.01 -$0.01112 -$0.002 -$0.001 $0.00 -0.011 0.0011 0.0003 $0.01 -$0.01125 -$0.002 $0.000 $0.00 -0.011 0.0011 0.0003 $0.01 -$0.01137 -$0.002 $0.000 $0.00 -0.012 0.0012 0.0003 $0.01 -$0.01150 -$0.002 $0.000 $0.00 -0.012 0.0012 0.0003 $0.01 -$0.01163 -$0.002 $0.001 $0.00 -0.012 0.0012 0.0003 $0.01 -$0.01175 -$0.002 $0.001 $0.00 -0.012 0.0012 0.0003 $0.01 -$0.01188 -$0.002 $0.001 $0.00 Net Present Value Efficiency Level 4
Energy Savings-0.012 0.0012 0.0002 $0.01 -$0.01200 -$0.002 $0.001 $0.00

-0.012 0.0012 0.0002 $0.02 -$0.01213 -$0.002 $0.002 $0.00 -0.013 0.0012 0.0002 $0.02 -$0.01226 -$0.002 $0.002 $0.00 -0.013 0.0013 0.0002 $0.02 -$0.01238 -$0.002 $0.002 $0.00 -0.013 0.0013 0.0002 $0.02 -$0.01251 -$0.002 $0.002 $0.00 -0.013 0.0013 0.0002 $0.02 -$0.01263 -$0.002 $0.002 $0.00 -0.013 0.0013 0.0002 $0.02 -$0.01276 -$0.002 $0.003 $0.00 -0.013 0.0013 0.0002 $0.02 -$0.01289 -$0.002 $0.003 $0.00 -0.013 0.0013 0.0002 $0.02 -$0.01301 -$0.002 $0.003 $0.00 -0.013 0.0012 0.0001 $0.02 $0.00000 -$0.002 $0.015 $0.00 -0.012 0.0011 0.0001 $0.02 $0.00000 -$0.002 $0.014 $0.00 -0.011 0.0011 0.0001 $0.01 $0.00000 -$0.002 $0.013 $0.00 -0.010 0.0010 0.0001 $0.01 $0.00000 -$0.002 $0.012 $0.00 -0.009 0.0009 0.0001 $0.01 $0.00000 -$0.002 $0.011 $0.00 -0.008 0.0008 0.0001 $0.01 $0.00000 -$0.002 $0.010 $0.00 -0.007 0.0007 0.0001 $0.01 $0.00000 -$0.002 $0.008 $0.00 -0.006 0.0006 0.0000 $0.01 $0.00000 -$0.002 $0.007 $0.00 -0.005 0.0005 0.0000 $0.01 $0.00000 -$0.002 $0.006 $0.00 -0.004 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.00 -0.003 0.0003 0.0000 $0.01 $0.00000 $0.000 $0.005 $0.00 -0.003 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.004 $0.00 -0.002 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 $0.00 -0.001 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 $0.00 -0.001 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00ShipmentsAffected StockGas Efficiency

, Site SavingsElec. Eff. Site

SavingsTotal Primary

Savings Discounted

Primary Savings

Millions Millions Quads TWh Quads Quads

2013 0.097 0.10 0.00002 0.000 0.0000 0.0000 2014 0.096 0.19 0.00004 0.000 0.0000 0.0000 2015 0.095 0.29 0.00006 0.000 0.0001 0.0000 2016 0.094 0.38 0.00008 0.000 0.0001 0.0001 2017 0.093 0.48 0.00010 0.000 0.0001 0.0001 2018 0.092 0.57 0.00012 0.000 0.0001 0.0001 2019 0.090 0.66 0.00014 0.000 0.0001 0.0001 2020 0.089 0.75 0.00016 0.000 0.0002 0.0001 2021 0.088 0.83 0.00018 0.000 0.0002 0.0001 2022 0.087 0.92 0.00020 0.000 0.0002 0.0001 2023 0.085 1.01 0.00021 0.000 0.0002 0.0001 2024 0.084 1.08 0.00023 0.000 0.0002 0.0001 2025 0.083 1.15 0.00024 0.000 0.0003 0.0001 2026 0.082 1.20 0.00025 0.000 0.0003 0.0001 2027 0.080 1.23 0.00026 0.000 0.0003 0.0001 2028 0.079 1.24 0.00026 0.000 0.0003 0.0001 2029 0.078 1.24 0.00026 0.000 0.0003 0.0001 2030 0.077 1.23 0.00026 0.000 0.0003 0.0001 2031 0.075 1.22 0.00026 0.000 0.0003 0.0001 2032 0.074 1.20 0.00025 0.000 0.0003 0.0001 2033 0.073 1.18 0.00025 0.000 0.0003 0.0001 2034 0.071 1.16 0.00025 0.000 0.0003 0.0001 2035 0.070 1.14 0.00024 0.000 0.0003 0.0000 2036 0.069 1.13 0.00024 0.000 0.0003 0.0000 2037 0.068 1.11 0.00024 0.000 0.0003 0.0000 2038 0.066 1.09 0.00023 0.000 0.0003 0.0000 2039 0.065 1.07 0.00023 0.000 0.0002 0.0000 2040 0.064 1.05 0.00022 0.000 0.0002 0.0000 2041 0.062 1.03 0.00022 0.000 0.0002 0.0000 2042 0.061 1.02 0.00022 0.000 0.0002 0.0000 2043 0.94 0.00020 0.000 0.0002 0.0000 2044 0.86 0.00018 0.000 0.0002 0.0000 2045 0.78 0.00017 0.000 0.0002 0.0000 2046 0.71 0.00015 0.000 0.0002 0.0000 2047 0.64 0.00013 0.000 0.0001 0.0000 2048 0.56 0.00012 0.000 0.0001 0.0000 2049 0.49 0.00010 0.000 0.0001 0.0000 

# Gas Wall Gravity

DHE

Base Case Efficiency Level 1
Energy Savings2050 0.42 0.00009 0.000 0.0001 0.0000

2051 0.35 0.00008 0.000 0.0001 0.0000 2052 0.29 0.00006 0.000 0.0001 0.0000 2053 0.22 0.00005 0.000 0.0001 0.0000 2054 0.16 0.00003 0.000 0.0000 0.0000 2055 0.11 0.00002 0.000 0.0000 0.0000 2056 0.07 0.00001 0.000 0.0000 0.0000 2057 0.04 0.00001 0.000 0.0000 0.0000 2058 0.02 0.00000 0.000 0.0000 0.0000 2059 0.01 0.00000 0.000 0.0000 0.0000 2060 0.00 0.00000 0.000 0.0000 0.0000 2061 0.00 0.00000 0.000 0.0000 0.0000 2062 0.00 0.00000 0.000 0.0000 0.0000 2063 0.00 0.00000 0.000 0.0000 0.0000 2064 0.00 0.00000 0.000 0.0000 0.0000Energy

Cost Savings Equipment

Cost SavingsMaintenance

and Repair Cost Savings Net SavingsNet Present Value Gas Efficiency

Site SavingsElec. Eff. Site

Savings

Billions $2009Billions $2009Billions $2009 Billions $2009 Billions

$2009 Quads TWh

$0.00 -$0.00148 $0.000 -$0.001 $0.00 0.00006 0.000 $0.00 -$0.00146 $0.000 -$0.001 $0.00 0.00012 0.000 $0.00 -$0.00144 $0.000 -$0.001 $0.00 0.00018 0.000 $0.00 -$0.00143 $0.000 $0.000 $0.00 0.00023 0.000 $0.00 -$0.00141 $0.000 $0.000 $0.00 0.00029 0.000 $0.00 -$0.00139 $0.000 $0.000 $0.00 0.00035 0.000 $0.00 -$0.00137 $0.000 $0.001 $0.00 0.00040 0.000 $0.00 -$0.00135 $0.000 $0.001 $0.00 0.00046 0.000 $0.00 -$0.00133 $0.000 $0.001 $0.00 0.00051 0.000 $0.00 -$0.00132 $0.000 $0.001 $0.00 0.00056 0.000 $0.00 -$0.00130 $0.000 $0.002 $0.00 0.00061 0.000 $0.00 -$0.00128 $0.000 $0.002 $0.00 0.00066 0.000 $0.00 -$0.00126 $0.000 $0.002 $0.00 0.00070 0.000 $0.00 -$0.00124 $0.000 $0.002 $0.00 0.00073 0.000 $0.00 -$0.00122 $0.000 $0.003 $0.00 0.00075 0.000 $0.00 -$0.00120 $0.000 $0.003 $0.00 0.00076 0.000 $0.00 -$0.00118 $0.000 $0.003 $0.00 0.00076 0.000 $0.00 -$0.00116 $0.000 $0.003 $0.00 0.00075 0.000 $0.00 -$0.00114 $0.000 $0.003 $0.00 0.00074 0.000 $0.00 -$0.00112 $0.000 $0.003 $0.00 0.00073 0.000 $0.00 -$0.00110 $0.000 $0.003 $0.00 0.00072 0.000 $0.00 -$0.00109 $0.000 $0.003 $0.00 0.00071 0.000 $0.00 -$0.00107 $0.000 $0.003 $0.00 0.00070 0.000 $0.00 -$0.00105 $0.000 $0.003 $0.00 0.00069 0.000 $0.00 -$0.00103 $0.000 $0.003 $0.00 0.00068 0.000 $0.00 -$0.00101 $0.000 $0.003 $0.00 0.00067 0.000 $0.00 -$0.00099 $0.000 $0.003 $0.00 0.00065 0.000 $0.00 -$0.00097 $0.000 $0.003 $0.00 0.00064 0.000 $0.00 -$0.00095 $0.000 $0.003 $0.00 0.00063 0.000 $0.00 -$0.00093 $0.000 $0.003 $0.00 0.00062 0.000 $0.00 $0.00000 $0.000 $0.004 $0.00 0.00057 0.000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.00053 0.000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.00048 0.000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.00043 0.000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.00039 0.000 $0.00 $0.00000 $0.000 $0.002 $0.00 0.00034 0.000 $0.00 $0.00000 $0.000 $0.002 $0.00 0.00030 0.000 Efficiency Level 1

Net Present Value Energy Savings$0.00 $0.00000 $0.000 $0.002 $0.00 0.00026 0.000

$0.00 $0.00000 $0.000 $0.001 $0.00 0.00022 0.000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.00018 0.000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.00014 0.000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.00010 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00007 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00004 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00002 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00001 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 0.000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.00000 0.000Total Primary

Savings Discounted

Primary Savings Energy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet SavingsNet Present Value

Quads Quads Billions $2009 Billions

$2009 Billions $2009Billions $2009Billions $2009

0.0001 0.0001 $0.00 -$0.00324 $0.000 -$0.003 $0.00 0.0001 0.0001 $0.00 -$0.00320 $0.000 -$0.002 $0.00 0.0002 0.0001 $0.00 -$0.00316 $0.000 -$0.001 $0.00 0.0003 0.0002 $0.00 -$0.00312 $0.000 -$0.001 $0.00 0.0003 0.0002 $0.00 -$0.00308 $0.000 $0.000 $0.00 0.0004 0.0002 $0.00 -$0.00304 $0.000 $0.001 $0.00 0.0004 0.0002 $0.00 -$0.00300 $0.000 $0.001 $0.00 0.0005 0.0002 $0.01 -$0.00296 $0.000 $0.002 $0.00 0.0005 0.0003 $0.01 -$0.00292 $0.000 $0.003 $0.00 0.0006 0.0003 $0.01 -$0.00288 $0.000 $0.004 $0.00 0.0007 0.0003 $0.01 -$0.00284 $0.000 $0.004 $0.00 0.0007 0.0003 $0.01 -$0.00280 $0.000 $0.005 $0.00 0.0008 0.0003 $0.01 -$0.00276 $0.000 $0.005 $0.00 0.0008 0.0003 $0.01 -$0.00271 $0.000 $0.006 $0.00 0.0008 0.0003 $0.01 -$0.00267 $0.000 $0.006 $0.00 0.0008 0.0002 $0.01 -$0.00263 $0.000 $0.006 $0.00 0.0008 0.0002 $0.01 -$0.00259 $0.000 $0.007 $0.00 0.0008 0.0002 $0.01 -$0.00255 $0.000 $0.007 $0.00 0.0008 0.0002 $0.01 -$0.00250 $0.000 $0.007 $0.00 0.0008 0.0002 $0.01 -$0.00246 $0.000 $0.007 $0.00 0.0008 0.0002 $0.01 -$0.00242 $0.000 $0.007 $0.00 0.0008 0.0002 $0.01 -$0.00238 $0.000 $0.007 $0.00 0.0008 0.0001 $0.01 -$0.00233 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00229 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00225 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00220 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00216 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00212 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00207 $0.000 $0.007 $0.00 0.0007 0.0001 $0.01 -$0.00203 $0.000 $0.007 $0.00 0.0006 0.0001 $0.01 $0.00000 $0.000 $0.008 $0.00 0.0006 0.0001 $0.01 $0.00000 $0.000 $0.008 $0.00 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.007 $0.00 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.00 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006 $0.00 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.005 $0.00 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.005 $0.00 Net Present Value Efficiency Level 2
Energy Savings0.0003 0.0000 $0.00 $0.00000 $0.000 $0.004 $0.00

0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 $0.00 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 $0.00 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 $0.00 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.001 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00Gas

Efficiency Site SavingsElec. Eff. Site

Savings Total

Primary SavingsDiscounted

Primary SavingsEnergy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet

Savings

Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions

$2009 Billions

$2009

0.00008 0.000 0.0001 0.0001 $0.00 -$0.00806 $0.000 -$0.007 0.00016 0.000 0.0002 0.0001 $0.00 -$0.00796 $0.000 -$0.006 0.00025 0.000 0.0003 0.0002 $0.00 -$0.00787 $0.000 -$0.005 0.00033 0.000 0.0003 0.0002 $0.00 -$0.00777 $0.000 -$0.004 0.00040 0.000 0.0004 0.0003 $0.00 -$0.00767 $0.000 -$0.003 0.00048 0.000 0.0005 0.0003 $0.01 -$0.00757 $0.000 -$0.002 0.00056 0.000 0.0006 0.0003 $0.01 -$0.00747 $0.000 -$0.001 0.00064 0.000 0.0007 0.0003 $0.01 -$0.00737 $0.000 $0.000 0.00071 0.000 0.0008 0.0004 $0.01 -$0.00727 $0.000 $0.001 0.00078 0.000 0.0008 0.0004 $0.01 -$0.00717 $0.000 $0.002 0.00086 0.000 0.0009 0.0004 $0.01 -$0.00707 $0.000 $0.003 0.00092 0.000 0.0010 0.0004 $0.01 -$0.00696 $0.000 $0.004 0.00098 0.000 0.0011 0.0004 $0.01 -$0.00686 $0.000 $0.004 0.00102 0.000 0.0011 0.0004 $0.01 -$0.00676 $0.000 $0.005 0.00105 0.000 0.0011 0.0004 $0.01 -$0.00665 $0.000 $0.006 0.00106 0.000 0.0011 0.0003 $0.01 -$0.00655 $0.000 $0.006 0.00106 0.000 0.0011 0.0003 $0.01 -$0.00644 $0.000 $0.007 0.00105 0.000 0.0011 0.0003 $0.01 -$0.00634 $0.000 $0.007 0.00104 0.000 0.0011 0.0003 $0.01 -$0.00623 $0.000 $0.007 0.00102 0.000 0.0011 0.0002 $0.01 -$0.00613 $0.000 $0.007 0.00101 0.000 0.0011 0.0002 $0.01 -$0.00602 $0.000 $0.007 0.00099 0.000 0.0011 0.0002 $0.01 -$0.00591 $0.000 $0.007 0.00098 0.000 0.0011 0.0002 $0.01 -$0.00581 $0.000 $0.007 0.00096 0.000 0.0010 0.0002 $0.01 -$0.00570 $0.000 $0.007 0.00094 0.000 0.0010 0.0002 $0.01 -$0.00559 $0.000 $0.007 0.00093 0.000 0.0010 0.0002 $0.01 -$0.00549 $0.000 $0.007 0.00091 0.000 0.0010 0.0001 $0.01 -$0.00538 $0.000 $0.007 0.00090 0.000 0.0010 0.0001 $0.01 -$0.00527 $0.000 $0.007 0.00088 0.000 0.0010 0.0001 $0.01 -$0.00516 $0.000 $0.007 0.00086 0.000 0.0009 0.0001 $0.01 -$0.00506 $0.000 $0.007 0.00080 0.000 0.0009 0.0001 $0.01 $0.00000 $0.000 $0.012 0.00073 0.000 0.0008 0.0001 $0.01 $0.00000 $0.000 $0.011 0.00067 0.000 0.0007 0.0001 $0.01 $0.00000 $0.000 $0.010 0.00060 0.000 0.0007 0.0001 $0.01 $0.00000 $0.000 $0.009 0.00054 0.000 0.0006 0.0000 $0.01 $0.00000 $0.000 $0.008 0.00048 0.000 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.007 0.00042 0.000 0.0005 0.0000 $0.01 $0.00000 $0.000 $0.007 Net Present Value Efficiency Level 3
Energy Savings0.00036 0.000 0.0004 0.0000 $0.01 $0.00000 $0.000 $0.006

0.00030 0.000 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.005 0.00025 0.000 0.0003 0.0000 $0.00 $0.00000 $0.000 $0.004 0.00019 0.000 0.0002 0.0000 $0.00 $0.00000 $0.000 $0.003 0.00014 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 0.00009 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.002 0.00006 0.000 0.0001 0.0000 $0.00 $0.00000 $0.000 $0.001 0.00003 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.001 0.00002 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 0.00001 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000Net Present

Value Gas

Efficiency Site SavingsElec. Eff.

Site Savings Total

Primary SavingsDiscounte

d Primary SavingsEnergy

Cost SavingsEquipment

Cost SavingsMaintenan

ce and Repair Cost Net

Savings

Billions $2009Quads TWh Quads QuadsBillions $2009 Billions

$2009 Billions

$2009 Billions

$2009
-$0.01 0.00022-0.002 0.00020.0002 $0.00-$0.03876$0.000-$0.037 $0.00 0.00043-0.003 0.00040.0003 $0.00-$0.03831$0.000-$0.034 $0.00 0.00064-0.005 0.00060.0005 $0.01-$0.03784$0.000-$0.031 $0.00 0.00085-0.007 0.00080.0006 $0.01-$0.03738$0.000-$0.028 $0.00 0.00106-0.008 0.0011 0.0007 $0.01-$0.03691$0.000-$0.026 $0.00 0.00127-0.010 0.00130.0007 $0.01-$0.03643$0.000-$0.023 $0.00 0.00147-0.012 0.00150.0008 $0.02-$0.03595$0.000-$0.020 $0.00 0.00167-0.013 0.00170.0009 $0.02-$0.03546$0.000-$0.017 $0.00 0.00186-0.015 0.00190.0009 $0.02-$0.03498$0.000-$0.015 $0.00 0.00206-0.016 0.0021 0.0009 $0.02-$0.03449-$0.001-$0.013 $0.00 0.00224-0.018 0.00230.0009 $0.02-$0.03399-$0.001-$0.010 $0.00 0.00242-0.019 0.00250.0010 $0.03-$0.03350-$0.001-$0.008 $0.00 0.00257-0.020 0.00260.0010 $0.03-$0.03300-$0.001-$0.006 $0.00 0.00268-0.021 0.00280.0009 $0.03-$0.03250-$0.001-$0.004 $0.00 0.00275-0.022 0.00280.0009 $0.03-$0.03200-$0.001-$0.002 $0.00 0.00277-0.022 0.00290.0008 $0.03-$0.03150-$0.001$0.000 $0.00 0.00277-0.022 0.00290.0008 $0.03-$0.03099-$0.001$0.001 $0.00 0.00275-0.022 0.00280.0007 $0.03-$0.03048-$0.001$0.001 $0.00 0.00272-0.021 0.00280.0007 $0.03-$0.02998-$0.001$0.002 $0.00 0.00268-0.021 0.00280.0006 $0.03-$0.02947-$0.001$0.003 $0.00 0.00264-0.021 0.00270.0006 $0.03-$0.02896-$0.001$0.003 $0.00 0.00260-0.021 0.00270.0005 $0.03-$0.02844-$0.001$0.004 $0.00 0.00256-0.020 0.00260.0005 $0.03-$0.02793-$0.001$0.004 $0.00 0.00252-0.020 0.00260.0004 $0.03-$0.02742-$0.001$0.004 $0.00 0.00247-0.020 0.00250.0004 $0.03-$0.02690-$0.001$0.005 $0.00 0.00243-0.019 0.00250.0004 $0.03-$0.02639-$0.001$0.005 $0.00 0.00239-0.019 0.00250.0003 $0.03-$0.02587-$0.001$0.005 $0.00 0.00235-0.019 0.00240.0003 $0.03-$0.02536-$0.001$0.006 $0.00 0.00231-0.018 0.00240.0003 $0.03-$0.02484-$0.001$0.006 $0.00 0.00227-0.018 0.00230.0003 $0.03-$0.02432-$0.001$0.006 $0.00 0.00209-0.017 0.00220.0002 $0.03$0.00000-$0.001$0.029 $0.00 0.00192-0.015 0.00200.0002 $0.03$0.00000-$0.001$0.026 $0.00 0.00175-0.014 0.00180.0002 $0.02$0.00000-$0.001$0.024 $0.00 0.00158-0.013 0.00160.0001 $0.02$0.00000-$0.001$0.022 $0.00 0.00142-0.011 0.00150.0001 $0.02$0.00000-$0.001$0.020 $0.00 0.00126-0.010 0.00130.0001 $0.02$0.00000-$0.001$0.018 $0.00 0.00110-0.009 0.0011 0.0001 $0.02$0.00000-$0.001$0.016 Efficiency Level 4
Energy Savings Net Present Value$0.00 0.00094-0.007 0.00100.0001 $0.01$0.00000-$0.001$0.014

$0.00 0.00079-0.006 0.00080.0001 $0.01$0.00000-$0.001$0.011 $0.00 0.00064-0.005 0.00070.0000 $0.01$0.00000$0.000$0.010 $0.00 0.00050-0.004 0.00050.0000 $0.01$0.00000$0.000$0.008 $0.00 0.00036-0.003 0.00040.0000 $0.01$0.00000$0.000$0.006 $0.00 0.00024-0.002 0.00030.0000 $0.00$0.00000$0.000$0.004 $0.00 0.00015-0.001 0.00020.0000 $0.00$0.00000$0.000$0.002 $0.00 0.00008-0.001 0.0001 0.0000 $0.00$0.00000$0.000$0.001 $0.00 0.000040.000 0.00000.0000 $0.00$0.00000$0.000$0.001 $0.00 0.000020.000 0.00000.0000 $0.00$0.00000$0.000$0.000 $0.00 0.00001 0.000 0.00000.0000 $0.00$0.00000$0.000$0.000 $0.00 0.000000.000 0.00000.0000 $0.00$0.00000$0.000$0.000 $0.00 0.000000.000 0.00000.0000 $0.00$0.00000$0.000$0.000 $0.00 0.000000.000 0.00000.0000 $0.00$0.00000$0.000$0.000 $0.00 0.000000.000 0.00000.0000 $0.00$0.00000$0.000$0.000Net

Present Value

Billions $2009
-$0.03 -$0.03 -$0.02 -$0.02 -$0.02 -$0.01 -$0.01 -$0.01 -$0.01 -$0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00$0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00ShipmentsAffected StockGas Efficiency, Site SavingsElec. Eff. Site

SavingsTotal Primary

Savings Discounted

Primary Savings Energy Cost

Savings Equipment

Cost SavingsMaintenance

and Repair Cost Savings Net SavingsNet Present Value

Millions Millions Quads TWh Quads Quads Billions $2009 Billions $2009 Billions $2009 Billions $2009 Billions

$2009 2013 0.002 0.00 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00004 $0.000 $0.000 $0.00 2014 0.002 0.00 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00004 $0.000 $0.000 $0.00 2015 0.002 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00004 $0.000 $0.000 $0.00 2016 0.002 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00003 $0.000 $0.000 $0.00 2017 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00003 $0.000 $0.000 $0.00 2018 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00003 $0.000 $0.000 $0.00 2019 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00003 $0.000 $0.000 $0.00 2020 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00002 $0.000 $0.000 $0.00 2021 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00002 $0.000 $0.000 $0.00 2022 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00002 $0.000 $0.000 $0.00 2023 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00002 $0.000 $0.000 $0.00 2024 0.001 0.02 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00002 $0.000 $0.000 $0.00 2025 0.001 0.02 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00002 $0.000 $0.000 $0.00 2026 0.001 0.02 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2027 0.001 0.02 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2028 0.001 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2029 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2030 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2031 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2032 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2033 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2034 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2035 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2036 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2037 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 -$0.00001 $0.000 $0.000 $0.00 2038 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 2039 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 2040 0.000 0.01 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00 2041 0.000 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00

Base Case 

## Gas Floor DHE

Efficiency Level 1

Net Present Value Energy Savings2042 0.000 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.00000 $0.000 $0.000 $0.00

2043 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2044 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2045 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2046 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2047 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2048 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2049 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2050 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2051 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2052 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2053 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2054 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2055 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2056 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2057 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2058 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2059 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2060 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2061 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2062 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2063 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 2064 0.00 0.00000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00

# DRAFT

Shipments of RH Affected Stock

of RH Gas Efficiency

,

Site SavingsElec. Eff. Site

SavingsTotal Primary

Savings Discounted

Primary Savings Energy

Cost Savings Equipment

Cost SavingsMaintenance

and Repair Cost Savings

Millions Millions Quads TWh Quads Quads Billions $2009Billions $2009Billions $2009

2013 0.019 0.02 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00017 $0.000
2014 0.019 0.04 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00016 $0.000 2015 0.019 0.06 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00016 $0.000 2016 0.019 0.08 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00016 $0.000 2017 0.018 0.09 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00016 $0.000 2018 0.018 0.11 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00016 $0.000 2019 0.018 0.13 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00015 $0.000 2020 0.018 0.15 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00015 $0.000 2021 0.017 0.17 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00015 $0.000 2022 0.017 0.18 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00015 $0.000 2023 0.017 0.20 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00015 $0.000 2024 0.017 0.21 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00014 $0.000 2025 0.017 0.23 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00014 $0.000 2026 0.016 0.24 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00014 $0.000 2027 0.016 0.24 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00014 $0.000 2028 0.016 0.25 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00014 $0.000 2029 0.016 0.25 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00013 $0.000 2030 0.015 0.25 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00013 $0.000 2031 0.015 0.24 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00013 $0.000 2032 0.015 0.24 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00013 $0.000 2033 0.015 0.24 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00013 $0.000 2034 0.015 0.23 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00013 $0.000 

# Gas Room DHE

Base Case Efficiency Level 1
Energy Savings Net Present Value

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

2035 0.014 0.23 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00012 $0.000 2036 0.014 0.23 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00012 $0.000 2037 0.014 0.22 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00012 $0.000 2038 0.014 0.22 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00012 $0.000 2039 0.013 0.22 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00012 $0.000 2040 0.013 0.21 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00011 $0.000 2041 0.013 0.21 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00011 $0.000 2042 0.013 0.21 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00011 $0.000 2043 0.19 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2044 0.18 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2045 0.16 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2046 0.15 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2047 0.13 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2048 0.12 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2049 0.10 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2050 0.09 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2051 0.07 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2052 0.06 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2053 0.05 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2054 0.03 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2055 0.02 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2056 0.01 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2057 0.01 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2058 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2059 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2060 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2061 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2062 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2063 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2064 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Net SavingsNet Present

Value Gas Efficiency

Site SavingsElec. Eff. Site

Savings Total Primary

Savings Discounted

Primary Savings Energy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet Savings

Billions $2009 Billions

$2009 Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions $2009Billions $2009

$0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00033 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00033 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00032 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00032 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00032 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00031 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00031 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00030 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00030 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00030 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00029 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00029 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00028 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00028 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00028 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00027 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00027 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00027 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00026 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00026 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00025 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0001 0.0000 $0.00 -$0.00025 $0.000 $0.001 Net Present Value Efficiency Level 2
Energy Savings

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

$0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00025 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00024 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00024 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00024 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00023 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00023 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00022 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 -$0.00022 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Net Present Value Gas

Efficiency Site SavingsElec. Eff. Site

Savings Total

Primary SavingsDiscounted

Primary SavingsEnergy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet

SavingsNet Present

Value Gas

Efficiency Site Savings

Billions $2009 Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions

$2009 Billions

$2009Billions $2009 Quads

$0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0001 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0001 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 Efficiency Level 3
Energy Savings Net Present Value

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

$0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0002 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0001 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Elec. Eff. Site Savings Total

Primary SavingsDiscounted

Primary SavingsEnergy

Cost Savings Equipment

Cost SavingsMaintenance

and Repair Cost SavingsNet SavingsNet Present Value Gas

Efficiency Site SavingsElec. Eff.

Site Savings Total

Primary Savings

TWh Quads Quads Billions $2009 Billions

$2009 Billions $2009Billions $2009 Billions $2009 Quads TWh Quads

0.000 0.0000 0.0000 $0.00 -$0.00077 $0.000 -$0.001 $0.00 0.0001 -0.002 0.0001 0.000 0.0000 0.0000 $0.00 -$0.00077 $0.000 $0.000 $0.00 0.0002 -0.003 0.0002 0.000 0.0000 0.0000 $0.00 -$0.00076 $0.000 $0.000 $0.00 0.0004 -0.005 0.0003 0.000 0.0001 0.0000 $0.00 -$0.00075 $0.000 $0.000 $0.00 0.0005 -0.006 0.0005 0.000 0.0001 0.0000 $0.00 -$0.00074 $0.000 $0.000 $0.00 0.0006 -0.008 0.0006 0.000 0.0001 0.0000 $0.00 -$0.00073 $0.000 $0.000 $0.00 0.0007 -0.009 0.0007 0.000 0.0001 0.0001 $0.00 -$0.00072 $0.000 $0.001 $0.00 0.0008 -0.011 0.0008 0.000 0.0001 0.0001 $0.00 -$0.00071 $0.000 $0.001 $0.00 0.0009 -0.012 0.0009 0.000 0.0001 0.0001 $0.00 -$0.00070 $0.000 $0.001 $0.00 0.0011 -0.013 0.0010 0.000 0.0001 0.0001 $0.00 -$0.00069 $0.000 $0.001 $0.00 0.0012 -0.015 0.0011 0.000 0.0001 0.0001 $0.00 -$0.00069 $0.000 $0.002 $0.00 0.0013 -0.016 0.0013 0.000 0.0002 0.0001 $0.00 -$0.00068 $0.000 $0.002 $0.00 0.0014 -0.017 0.0014 0.000 0.0002 0.0001 $0.00 -$0.00067 $0.000 $0.002 $0.00 0.0015 -0.019 0.0015 0.000 0.0002 0.0001 $0.00 -$0.00066 $0.000 $0.002 $0.00 0.0015 -0.019 0.0015 0.000 0.0002 0.0001 $0.00 -$0.00065 $0.000 $0.002 $0.00 0.0016 -0.020 0.0016 0.000 0.0002 0.0001 $0.00 -$0.00064 $0.000 $0.002 $0.00 0.0016 -0.020 0.0016 0.000 0.0002 0.0000 $0.00 -$0.00063 $0.000 $0.002 $0.00 0.0016 -0.020 0.0016 0.000 0.0002 0.0000 $0.00 -$0.00062 $0.000 $0.002 $0.00 0.0016 -0.020 0.0016 0.000 0.0002 0.0000 $0.00 -$0.00061 $0.000 $0.002 $0.00 0.0016 -0.020 0.0016 0.000 0.0002 0.0000 $0.00 -$0.00061 $0.000 $0.002 $0.00 0.0015 -0.019 0.0015 0.000 0.0002 0.0000 $0.00 -$0.00060 $0.000 $0.002 $0.00 0.0015 -0.019 0.0015 0.000 0.0002 0.0000 $0.00 -$0.00059 $0.000 $0.002 $0.00 0.0015 -0.019 0.0015 Energy Savings Net Present Value Efficiency Level 4
Energy Savings

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

0.000 0.0002 0.0000 $0.00 -$0.00058 $0.000 $0.002 $0.00 0.0015 -0.019 0.0015 0.000 0.0002 0.0000 $0.00 -$0.00057 $0.000 $0.002 $0.00 0.0015 -0.018 0.0015 0.000 0.0002 0.0000 $0.00 -$0.00056 $0.000 $0.002 $0.00 0.0014 -0.018 0.0014 0.000 0.0002 0.0000 $0.00 -$0.00055 $0.000 $0.002 $0.00 0.0014 -0.018 0.0014 0.000 0.0002 0.0000 $0.00 -$0.00054 $0.000 $0.002 $0.00 0.0014 -0.018 0.0014 0.000 0.0002 0.0000 $0.00 -$0.00053 $0.000 $0.002 $0.00 0.0014 -0.017 0.0014 0.000 0.0002 0.0000 $0.00 -$0.00053 $0.000 $0.002 $0.00 0.0014 -0.017 0.0014 0.000 0.0001 0.0000 $0.00 -$0.00052 $0.000 $0.002 $0.00 0.0013 -0.017 0.0013 0.000 0.0001 0.0000 $0.00 $0.000 $0.003 $0.00 0.0012 -0.016 0.0012 0.000 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 0.0011 -0.014 0.0011 0.000 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 0.0010 -0.013 0.0010 0.000 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 0.0009 -0.012 0.0009 0.000 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 0.0008 -0.011 0.0008 0.000 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 0.0007 -0.009 0.0007 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0007 -0.008 0.0007 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0006 -0.007 0.0006 0.000 0.0001 0.0000 $0.00 $0.000 $0.001 $0.00 0.0005 -0.006 0.0005 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0004 -0.005 0.0004 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0003 -0.004 0.0003 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 0.0002 -0.003 0.0002 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0001 -0.002 0.0001 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0001 -0.001 0.0001 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 -0.001 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 0.0000 0.000 0.0000

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Discounted Primary SavingsEnergy

Cost SavingsEquipment

Cost SavingsMaintenan

ce and Repair Cost Savings Net

Savings Net

Present Value

Quads Billions

$2009 Billions

$2009 Billions

$2009 Billions

$2009 Billions

$2009

0.0001 $0.00-$0.01114$0.000-$0.009-$0.01
0.0002 $0.00-$0.01101$0.000-$0.008-$0.01 0.0002 $0.01 -$0.01088$0.000-$0.006 $0.00 0.0003 $0.01 -$0.01075$0.000-$0.004 $0.00 0.0004 $0.01 -$0.01062$0.000-$0.002 $0.00 0.0004 $0.01 -$0.01050$0.000$0.000 $0.00 0.0004 $0.01 -$0.01037$0.000$0.002 $0.00 0.0005 $0.01 -$0.01024$0.000$0.004 $0.00 0.0005 $0.02-$0.01011$0.000$0.006 $0.00 0.0005 $0.02-$0.00998$0.001 $0.009 $0.00 0.0005 $0.02-$0.00985-$0.001$0.009 $0.00 0.0005 $0.02-$0.00973-$0.001$0.011 $0.00 0.0005 $0.02-$0.00960-$0.001$0.012 $0.00 0.0005 $0.02-$0.00947-$0.001$0.013 $0.00 0.0005 $0.02-$0.00934-$0.001$0.015 $0.00 0.0005 $0.03-$0.00921-$0.001$0.015 $0.00 0.0004 $0.03-$0.00908-$0.001$0.016 $0.00 0.0004 $0.03-$0.00896-$0.001$0.016 $0.00 0.0004 $0.03-$0.00883-$0.001$0.016 $0.00 0.0003 $0.03-$0.00870-$0.001$0.016 $0.00 0.0003 $0.03-$0.00857-$0.001$0.016 $0.00 0.0003 $0.03-$0.00844-$0.001$0.017 $0.00 Efficiency Level 5

Net Present Value

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

0.0003 $0.03-$0.00831-$0.001$0.017 $0.00 0.0003 $0.03-$0.00819-$0.001$0.017 $0.00 0.0002 $0.03-$0.00806-$0.001$0.017 $0.00 0.0002 $0.03-$0.00793-$0.001$0.017 $0.00 0.0002 $0.03-$0.00780-$0.001$0.017 $0.00 0.0002 $0.03-$0.00767-$0.001$0.017 $0.00 0.0002 $0.03-$0.00754-$0.001$0.017 $0.00 0.0002 $0.03-$0.00742-$0.001$0.017 $0.00 0.0001 $0.02 -$0.001$0.023 $0.00 0.0001 $0.02 -$0.001$0.021 $0.00 0.0001 $0.02 -$0.001$0.019 $0.00 0.0001 $0.02 -$0.001$0.018 $0.00 0.0001 $0.02 -$0.001$0.016 $0.00 0.0001 $0.01 -$0.001$0.014 $0.00 0.0000 $0.01 -$0.001$0.012 $0.00 0.0000 $0.01 -$0.001$0.011 $0.00 0.0000 $0.01 -$0.001$0.009 $0.00 0.0000 $0.01 $0.000$0.008 $0.00 0.0000 $0.01 $0.000$0.006 $0.00 0.0000 $0.00 $0.000$0.005 $0.00 0.0000 $0.00 $0.000$0.003 $0.00 0.0000 $0.00 $0.000$0.002 $0.00 0.0000 $0.00 $0.000$0.001 $0.00 0.0000 $0.00 $0.000$0.001 $0.00 0.0000 $0.00 $0.000$0.000 $0.00 0.0000 $0.00 $0.000$0.000 $0.00 0.0000 $0.00 $0.000$0.000 $0.00 0.0000 $0.00 $0.000$0.000 $0.00 0.0000 $0.00 $0.000$0.000 $0.00 0.0000 $0.00 $0.000$0.000 $0.00

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Shipments of Hearth Affected Stock

of HearthGas Efficiency

,

Site SavingsElec. Eff. Site

SavingsTotal Primary

Savings Discounted

Primary Savings Energy

Cost Savings Equipment

Cost SavingsMaintenance

and Repair Cost Savings

Millions Millions Quads TWh Quads Quads Billions $2009Billions $2009Billions $2009

2013 0.768 0.77 0.0006 -0.005 0.0006 0.0005 $0.01 -$0.02484 $0.000
2014 0.756 1.52 0.0012 -0.009 0.0012 0.0009 $0.01 -$0.02446 $0.000 2015 0.762 2.29 0.0018 -0.014 0.0018 0.0013 $0.02 -$0.02464 $0.000 2016 0.768 3.05 0.0024 -0.018 0.0024 0.0016 $0.03 -$0.02482 $0.000 2017 0.758 3.81 0.0030 -0.023 0.0030 0.0019 $0.04 -$0.02452 $0.000 2018 0.754 4.57 0.0036 -0.027 0.0036 0.0021 $0.04 -$0.02439 $0.000 2019 0.754 5.32 0.0041 -0.032 0.0042 0.0023 $0.05 -$0.02437 $0.000 2020 0.744 6.06 0.0047 -0.036 0.0048 0.0024 $0.06 -$0.02405 $0.000 2021 0.718 6.78 0.0053 -0.041 0.0054 0.0026 $0.07 -$0.02323 $0.000 2022 0.700 7.48 0.0058 -0.045 0.0059 0.0026 $0.07 -$0.02263 -$0.002 2023 0.690 8.16 0.0064 -0.049 0.0065 0.0027 $0.08 -$0.02230 -$0.002 2024 0.686 8.80 0.0069 -0.053 0.0070 0.0027 $0.09 -$0.02219 -$0.002 2025 0.695 9.37 0.0073 -0.056 0.0075 0.0027 $0.09 -$0.02249 -$0.002 2026 0.694 9.81 0.0076 -0.059 0.0079 0.0027 $0.10 -$0.02244 -$0.002 2027 0.677 10.09 0.0079 -0.061 0.0081 0.0026 $0.10 -$0.02190 -$0.002 2028 0.653 10.21 0.0080 -0.061 0.0082 0.0024 $0.11 -$0.02113 -$0.002 2029 0.640 10.22 0.0080 -0.061 0.0082 0.0023 $0.11 -$0.02068 -$0.002 2030 0.641 10.16 0.0079 -0.061 0.0082 0.0021 $0.11 -$0.02073 -$0.002 2031 0.634 10.06 0.0078 -0.060 0.0081 0.0020 $0.11 -$0.02049 -$0.002 2032 0.613 9.92 0.0077 -0.060 0.0080 0.0018 $0.11 -$0.01983 -$0.002 2033 0.607 9.78 0.0076 -0.059 0.0079 0.0017 $0.11 -$0.01962 -$0.002 2034 0.609 9.65 0.0075 -0.058 0.0078 0.0015 $0.11 -$0.01969 -$0.002 

# Gas Hearth DHE

Base Case Efficiency Level 1
Energy Savings Net Present Value

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

2035 0.611 9.54 0.0074 -0.057 0.0077 0.0014 $0.11 -$0.01976 -$0.002 2036 0.614 9.44 0.0074 -0.057 0.0076 0.0013 $0.11 -$0.01986 -$0.002 2037 0.617 9.35 0.0073 -0.056 0.0075 0.0012 $0.11 -$0.01996 -$0.002 2038 0.620 9.27 0.0072 -0.056 0.0075 0.0011 $0.11 -$0.02006 -$0.002 2039 0.623 9.21 0.0072 -0.055 0.0074 0.0010 $0.11 -$0.02016 -$0.002 2040 0.627 9.15 0.0071 -0.055 0.0074 0.0010 $0.11 -$0.02026 -$0.002 2041 0.630 9.10 0.0071 -0.055 0.0073 0.0009 $0.11 -$0.02036 -$0.002 2042 0.633 9.07 0.0071 -0.055 0.0073 0.0008 $0.11 -$0.02047 -$0.002 2043 8.42 0.0066 -0.051 0.0068 0.0007 $0.10 -$0.002 2044 7.77 0.0061 -0.047 0.0063 0.0006 $0.10 -$0.002 2045 7.14 0.0056 -0.043 0.0057 0.0005 $0.09 -$0.002 2046 6.52 0.0051 -0.039 0.0052 0.0005 $0.08 -$0.002 2047 5.90 0.0046 -0.035 0.0047 0.0004 $0.08 -$0.002 2048 5.28 0.0041 -0.032 0.0042 0.0003 $0.07 -$0.002 2049 4.67 0.0036 -0.028 0.0038 0.0003 $0.06 -$0.002 2050 4.05 0.0032 -0.024 0.0033 0.0002 $0.05 -$0.002 2051 3.44 0.0027 -0.021 0.0028 0.0002 $0.05 -$0.002 2052 2.82 0.0022 -0.017 0.0023 0.0001 $0.04 $0.000 2053 2.20 0.0017 -0.013 0.0018 0.0001 $0.03 $0.000 2054 1.62 0.0013 -0.010 0.0013 0.0001 $0.02 $0.000 2055 1.10 0.0009 -0.007 0.0009 0.0000 $0.02 $0.000 2056 0.68 0.0005 -0.004 0.0005 0.0000 $0.01 $0.000 2057 0.38 0.0003 -0.002 0.0003 0.0000 $0.01 $0.000 2058 0.18 0.0001 -0.001 0.0001 0.0000 $0.00 $0.000 2059 0.08 0.0001 0.000 0.0001 0.0000 $0.00 $0.000 2060 0.03 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2061 0.01 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2062 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2063 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 2064 0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Net SavingsNet Present

Value Gas Efficiency

Site SavingsElec. Eff. Site

Savings Total Primary

Savings Discounted

Primary Savings Energy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet Savings

Billions $2009 Billions

$2009 Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions $2009Billions $2009

-$0.018 -$0.01 0.0013 -0.018 0.0012 0.0009 $0.01 -$0.25434 $0.000 -$0.241 -$0.011 -$0.01 0.0025 -0.036 0.0023 0.0018 $0.03 -$0.25042 $0.000 -$0.224 -$0.004 $0.00 0.0038 -0.055 0.0035 0.0025 $0.04 -$0.25224 $0.000 -$0.211 $0.003 $0.00 0.0050 -0.073 0.0047 0.0031 $0.06 -$0.25411 $0.000 -$0.199 $0.011 $0.01 0.0063 -0.091 0.0060 0.0037 $0.07 -$0.25106 $0.000 -$0.181 $0.019 $0.01 0.0075 -0.109 0.0073 0.0042 $0.08 -$0.24963 $0.000 -$0.165 $0.026 $0.01 0.0088 -0.127 0.0085 0.0046 $0.10 -$0.24946 $0.000 -$0.150 $0.034 $0.02 0.0100 -0.145 0.0097 0.0049 $0.11 -$0.24624 $0.000 -$0.131 $0.043 $0.02 0.0112 -0.162 0.0108 0.0051 $0.13 -$0.23786 $0.000 -$0.108 $0.049 $0.02 0.0123 -0.179 0.0119 0.0053 $0.14 -$0.23167 $0.044 -$0.043 $0.056 $0.02 0.0134 -0.195 0.0130 0.0054 $0.16 -$0.22833 -$0.035 -$0.105 $0.062 $0.02 0.0145 -0.211 0.0141 0.0055 $0.17 -$0.22716 -$0.035 -$0.092 $0.068 $0.02 0.0154 -0.224 0.0151 0.0055 $0.18 -$0.23020 -$0.036 -$0.083 $0.074 $0.03 0.0161 -0.235 0.0158 0.0054 $0.19 -$0.22968 -$0.035 -$0.071 $0.079 $0.02 0.0166 -0.241 0.0163 0.0052 $0.20 -$0.22416 -$0.035 -$0.057 $0.082 $0.02 0.0168 -0.244 0.0165 0.0049 $0.21 -$0.21632 -$0.035 -$0.043 $0.085 $0.02 0.0168 -0.245 0.0166 0.0046 $0.21 -$0.21172 -$0.035 -$0.034 $0.086 $0.02 0.0167 -0.243 0.0165 0.0043 $0.21 -$0.21220 -$0.033 -$0.031 $0.087 $0.02 0.0165 -0.241 0.0164 0.0040 $0.22 -$0.20974 -$0.033 -$0.026 $0.088 $0.02 0.0163 -0.237 0.0161 0.0036 $0.22 -$0.20296 -$0.032 -$0.019 $0.087 $0.02 0.0161 -0.234 0.0159 0.0034 $0.22 -$0.20084 -$0.032 -$0.018 $0.087 $0.02 0.0159 -0.231 0.0157 0.0031 $0.22 -$0.20161 -$0.032 -$0.018 Efficiency Level 2

Net Present Value Energy Savings

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

$0.087 $0.02 0.0157 -0.228 0.0155 0.0029 $0.22 -$0.20232 -$0.032 -$0.019 $0.087 $0.01 0.0155 -0.226 0.0153 0.0026 $0.22 -$0.20333 -$0.031 -$0.019 $0.087 $0.01 0.0154 -0.224 0.0152 0.0024 $0.22 -$0.20435 -$0.030 -$0.019 $0.087 $0.01 0.0153 -0.222 0.0151 0.0023 $0.22 -$0.20537 -$0.030 -$0.019 $0.087 $0.01 0.0151 -0.220 0.0150 0.0021 $0.22 -$0.20640 -$0.030 -$0.019 $0.088 $0.01 0.0151 -0.219 0.0149 0.0020 $0.22 -$0.20743 -$0.029 -$0.019 $0.088 $0.01 0.0150 -0.218 0.0148 0.0018 $0.22 -$0.20847 -$0.029 -$0.018 $0.089 $0.01 0.0149 -0.217 0.0148 0.0017 $0.22 -$0.20951 -$0.028 -$0.017 $0.103 $0.01 0.0139 -0.201 0.0137 0.0015 $0.21 -$0.028 $0.179 $0.096 $0.01 0.0128 -0.186 0.0126 0.0013 $0.19 -$0.028 $0.165 $0.089 $0.01 0.0118 -0.171 0.0116 0.0011 $0.18 -$0.029 $0.151 $0.082 $0.01 0.0107 -0.156 0.0106 0.0009 $0.17 -$0.029 $0.137 $0.074 $0.01 0.0097 -0.141 0.0096 0.0008 $0.15 -$0.029 $0.122 $0.067 $0.01 0.0087 -0.126 0.0086 0.0007 $0.14 -$0.029 $0.108 $0.060 $0.00 0.0077 -0.112 0.0076 0.0005 $0.12 -$0.029 $0.093 $0.052 $0.00 0.0067 -0.097 0.0066 0.0004 $0.11 -$0.029 $0.078 $0.044 $0.00 0.0057 -0.082 0.0056 0.0003 $0.09 -$0.029 $0.063 $0.038 $0.00 0.0046 -0.067 0.0046 0.0003 $0.08 $0.000 $0.076 $0.030 $0.00 0.0036 -0.053 0.0036 0.0002 $0.06 $0.000 $0.060 $0.022 $0.00 0.0027 -0.039 0.0026 0.0001 $0.04 $0.000 $0.045 $0.015 $0.00 0.0018 -0.026 0.0018 0.0001 $0.03 $0.000 $0.031 $0.010 $0.00 0.0011 -0.016 0.0011 0.0000 $0.02 $0.000 $0.019 $0.005 $0.00 0.0006 -0.009 0.0006 0.0000 $0.01 $0.000 $0.011 $0.003 $0.00 0.0003 -0.004 0.0003 0.0000 $0.01 $0.000 $0.005 $0.001 $0.00 0.0001 -0.002 0.0001 0.0000 $0.00 $0.000 $0.002 $0.000 $0.00 0.0000 -0.001 0.0000 0.0000 $0.00 $0.000 $0.001 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.000 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

Net Present Value Gas

Efficiency Site SavingsElec. Eff. Site

Savings Total

Primary SavingsDiscounted

Primary SavingsEnergy

Cost SavingsEquipment

Cost SavingsMaintenance

and Repair Cost SavingsNet

SavingsNet Present

Value

Billions $2009 Quads TWh Quads Quads Billions $2009 Billions

$2009 Billions

$2009 Billions

$2009Billions $2009

-$0.20 0.0036 -0.025 0.0036 0.0029 $0.04 -$0.860 $0.000 -$0.819 -$0.67 -$0.17 0.0072 -0.049 0.0072 0.0055 $0.08 -$0.847 $0.000 -$0.764 -$0.58 -$0.15 0.0108 -0.074 0.0108 0.0077 $0.13 -$0.853 $0.000 -$0.727 -$0.52 -$0.13 0.0144 -0.099 0.0145 0.0096 $0.17 -$0.859 $0.000 -$0.689 -$0.46 -$0.11 0.0180 -0.124 0.0182 0.0114 $0.22 -$0.849 $0.000 -$0.634 -$0.39 -$0.10 0.0215 -0.148 0.0220 0.0128 $0.26 -$0.844 $0.000 -$0.583 -$0.34 -$0.08 0.0251 -0.172 0.0257 0.0140 $0.31 -$0.844 $0.000 -$0.537 -$0.29 -$0.07 0.0286 -0.196 0.0293 0.0149 $0.35 -$0.833 $0.000 -$0.479 -$0.24 -$0.05 0.0320 -0.220 0.0327 0.0155 $0.40 -$0.804 $0.000 -$0.406 -$0.19 -$0.02 0.0353 -0.242 0.0361 0.0160 $0.45 -$0.784 $0.044 -$0.294 -$0.13 -$0.04 0.0385 -0.265 0.0395 0.0164 $0.49 -$0.772 -$0.065-$0.350 -$0.15 -$0.04 0.0415 -0.285 0.0428 0.0166 $0.52 -$0.768 -$0.065-$0.310 -$0.12 -$0.03 0.0441 -0.304 0.0457 0.0166 $0.56 -$0.779 -$0.066 -$0.282 -$0.10 -$0.02 0.0462 -0.318 0.0478 0.0162 $0.60 -$0.777 -$0.065-$0.246 -$0.08 -$0.02 0.0475 -0.327 0.0492 0.0156 $0.62 -$0.758 -$0.065-$0.202 -$0.06 -$0.01 0.0481 -0.331 0.0498 0.0147 $0.64 -$0.732 -$0.065-$0.158 -$0.05 -$0.01 0.0481 -0.331 0.0500 0.0138 $0.65 -$0.716 -$0.064 -$0.130 -$0.04 -$0.01 0.0479 -0.329 0.0497 0.0128 $0.66 -$0.718 -$0.062 -$0.123 -$0.03 -$0.01 0.0474 -0.326 0.0492 0.0119 $0.66 -$0.709 -$0.060 -$0.107 -$0.03 $0.00 0.0467 -0.321 0.0485 0.0110 $0.66 -$0.686 -$0.059 -$0.084 -$0.02 $0.00 0.0461 -0.317 0.0478 0.0101 $0.66 -$0.679 -$0.059 -$0.080 -$0.02 $0.00 0.0455 -0.313 0.0472 0.0093 $0.66 -$0.682 -$0.060 -$0.083 -$0.02 Net Present Value Efficiency Level 3
Energy Savings

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PM

# DRAFT

$0.00 0.0449 -0.309 0.0466 0.0086 $0.66 -$0.684 -$0.060 -$0.086 -$0.02 $0.00 0.0445 -0.306 0.0461 0.0079 $0.66 -$0.688 -$0.058 -$0.088 -$0.02 $0.00 0.0441 -0.303 0.0457 0.0074 $0.66 -$0.691 -$0.056 -$0.088 -$0.01 $0.00 0.0437 -0.300 0.0453 0.0068 $0.66 -$0.695 -$0.055-$0.089 -$0.01 $0.00 0.0434 -0.298 0.0450 0.0063 $0.66 -$0.698 -$0.055-$0.091 -$0.01 $0.00 0.0431 -0.296 0.0447 0.0059 $0.66 -$0.702 -$0.054 -$0.091 -$0.01 $0.00 0.0429 -0.295 0.0445 0.0055 $0.67 -$0.705 -$0.053 -$0.089 -$0.01 $0.00 0.0427 -0.294 0.0443 0.0051 $0.67 -$0.709 -$0.052 -$0.088 -$0.01 $0.02 0.0397 -0.273 0.0411 0.0044 $0.63 -$0.052 $0.579 $0.06 $0.02 0.0366 -0.252 0.0380 0.0038 $0.59 -$0.053 $0.536 $0.05 $0.01 0.0336 -0.231 0.0349 0.0033 $0.55 -$0.053 $0.494 $0.05 $0.01 0.0307 -0.211 0.0318 0.0028 $0.50 -$0.053 $0.451 $0.04 $0.01 0.0278 -0.191 0.0288 0.0024 $0.46 -$0.053 $0.408 $0.03 $0.01 0.0249 -0.171 0.0258 0.0020 $0.42 -$0.054 $0.363 $0.03 $0.01 0.0220 -0.151 0.0228 0.0016 $0.37 -$0.054 $0.319 $0.02 $0.01 0.0191 -0.131 0.0198 0.0013 $0.33 -$0.054 $0.273 $0.02 $0.00 0.0162 -0.111 0.0168 0.0010 $0.28 -$0.054 $0.225 $0.01 $0.00 0.0133 -0.091 0.0138 0.0008 $0.23 $0.000 $0.232 $0.01 $0.00 0.0104 -0.071 0.0108 0.0006 $0.18 $0.000 $0.183 $0.01 $0.00 0.0076 -0.052 0.0079 0.0004 $0.14 $0.000 $0.136 $0.01 $0.00 0.0052 -0.036 0.0054 0.0003 $0.09 $0.000 $0.093 $0.00 $0.00 0.0032 -0.022 0.0033 0.0001 $0.06 $0.000 $0.058 $0.00 $0.00 0.0018 -0.012 0.0018 0.0001 $0.03 $0.000 $0.033 $0.00 $0.00 0.0009 -0.006 0.0009 0.0000 $0.02 $0.000 $0.016 $0.00 $0.00 0.0004 -0.003 0.0004 0.0000 $0.01 $0.000 $0.007 $0.00 $0.00 0.0001 -0.001 0.0001 0.0000 $0.00 $0.000 $0.002 $0.00 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.001 $0.00 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00 $0.00 0.0000 0.000 0.0000 0.0000 $0.00 $0.000 $0.000 $0.00

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PMData used for regresssion (GWF, above 42 kBtu/h) 1989 0.022 2002 0.025 2003 0.027 Source:Shipments between 1990 and 2007 provided by GAMA for Wall Furnaces, Floor Furnaces and Room Heaters 2004 0.028 Correlation between Hearth Product shipments and Single family housing starts

Fraction of Fan Wall Furnaces vs Gravity Wall Furnace: 1993 Rulemaking TSD, p.1-20, Table 1-8 2005 0.031 0.94

Total GWG DHEGF DHE GWG DHETotal GWGF DHE Traditional 1979 0.030 0.193 0.020 0.095 0.030 0.193 0.222 0.020 0.095 0.341 0.852 1980 0.029 0.189 0.020 0.093 0.029 0.189 0.218 0.020 0.093 0.334 0.852 1981 0.029 0.185 0.020 0.091 0.029 0.185 0.214 0.020 0.091 0.327 0.705 1982 0.028 0.181 0.019 0.089 0.028 0.181 0.209 0.019 0.089 0.320 0.663 1983 0.028 0.177 0.019 0.087 0.028 0.177 0.205 0.019 0.087 0.313 1.068 1984 0.027 0.173 0.018 0.085 0.027 0.173 0.200 0.018 0.085 0.307 1.084 1985 0.026 0.169 0.018 0.083 0.026 0.169 0.196 0.018 0.083 0.300 1.072 1986 0.026 0.166 0.018 0.081 0.026 0.166 0.191 0.018 0.081 0.293 1.179 1987 0.025 0.162 0.017 0.080 0.025 0.162 0.187 0.017 0.080 0.286 1.146 1988 0.025 0.158 0.017 0.078 0.025 0.158 0.182 0.017 0.078 0.279 1.081 1989 0.024 0.154 0.016 0.076 0.024 0.154 0.178 0.016 0.076 0.273 1.003 1990 0.024 0.127 0.018 0.072 0.100 0.024 0.127 0.151 0.018 0.072 0.241 0.300 0.100 33% 0.895 11.2% 1991 0.024 0.123 0.015 0.057 0.145 0.024 0.123 0.147 0.015 0.057 0.220 0.435 0.135 31% 0.840 17.3% 1992 0.025 0.123 0.015 0.059 0.220 0.025 0.123 0.147 0.015 0.059 0.222 0.660 0.240 36% 1.030 21.4% 1993 0.025 0.136 0.014 0.063 0.299 0.025 0.136 0.161 0.014 0.063 0.237 0.896 0.265 30% 1.126 26.5% 1994 0.025 0.145 0.013 0.071 0.385 0.025 0.145 0.170 0.013 0.071 0.254 1.156 0.395 34% 1.198 32.2% 1995 0.025 0.143 0.013 0.056 0.025 0.143 0.169 0.013 0.056 0.238 1.076 1996 0.026 0.133 0.012 0.051 0.026 0.133 0.159 0.012 0.051 0.221 1.161 1997 0.026 0.134 0.010 0.046 0.026 0.134 0.159 0.010 0.046 0.215 1.134 1998 0.026 0.139 0.008 0.034 0.679 0.026 0.139 0.165 0.008 0.034 0.207 1.612 1.271 53.4% 1999 0.026 0.144 0.007 0.036 0.745 0.026 0.144 0.170 0.007 0.036 0.213 1.768 1.302 57.2% 2000 0.026 0.127 0.006 0.026 0.759 0.026 0.127 0.154 0.006 0.026 0.186 1.799 1.231 61.6% 2001 0.027 0.111 0.005 0.020 0.714 0.027 0.111 0.137 0.005 0.020 0.163 1.694 1.273 56.1% 2002 0.027 0.118 0.006 0.021 0.723 0.027 0.118 0.144 0.006 0.021 0.171 1.716 0.721 42% 1.359 53.3% 2003 0.029 0.121 0.005 0.023 0.763 0.029 0.121 0.150 0.005 0.023 0.179 1.810 0.765 42% 1.499 50.9% 1 0.133595 2004 0.031 0.123 0.005 0.021 0.887 0.031 0.123 0.154 0.005 0.021 0.179 2.104 1.611 55.1% 2005 0.033 0.113 0.004 0.018 0.903 0.033 0.113 0.146 0.004 0.018 0.169 2.141 42% 1.716 52.6% 2006 0.029 0.105 0.004 0.021 0.728 0.029 0.105 0.134 0.004 0.021 0.158 1.728 1.465 49.7% 2007 0.029 0.104 0.003 0.021 0.638 0.029 0.104 0.133 0.003 0.021 0.157 1.513 1.046 61.0% 2008 0.030 0.103 0.003 0.020 0.429 0.030 0.103 0.133 0.003 0.020 0.156 1.017 0.819 52.4% 2009 0.030 0.102 0.003 0.020 0.286 0.030 0.102 0.132 0.003 0.020 0.155 0.521 54.8% 2010 0.031 0.101 0.003 0.020 0.654 0.031 0.101 0.131 0.003 0.020 0.154 1.193 2011 0.031 0.100 0.002 0.020 0.625 0.031 0.100 0.131 0.002 0.020 0.153 1.139 2012 0.031 0.099 0.002 0.019 0.752 0.031 0.099 0.130 0.002 0.019 0.152 1.371 2013 0.032 0.097 0.002 0.019 0.768 0.032 0.097 0.129 0.002 0.019 0.150 1.401 2014 0.032 0.096 0.002 0.019 0.756 0.032 0.096 0.129 0.002 0.019 0.149 1.379 2015 0.033 0.095 0.002 0.019 0.762 0.033 0.095 0.128 0.002 0.019 0.148 1.389 2016 0.033 0.094 0.002 0.019 0.768 0.033 0.094 0.127 0.002 0.019 0.147 1.400 2017 0.034 0.093 0.001 0.018 0.758 0.034 0.093 0.126 0.001 0.018 0.146 1.383 2018 0.034 0.092 0.001 0.018 0.754 0.034 0.092 0.126 0.001 0.018 0.145 1.375 2019 0.034 0.090 0.001 0.018 0.754 0.034 0.090 0.125 0.001 0.018 0.144 1.374 2020 0.035 0.089 0.001 0.018 0.744 0.035 0.089 0.124 0.001 0.018 0.143 1.356 2021 0.035 0.088 0.001 0.017 0.718 0.035 0.088 0.123 0.001 0.017 0.142 1.310 2022 0.036 0.087 0.001 0.017 0.700 0.036 0.087 0.122 0.001 0.017 0.140 1.276 2023 0.036 0.085 0.001 0.017 0.690 0.036 0.085 0.122 0.001 0.017 0.139 1.258 2024 0.037 0.084 0.001 0.017 0.686 0.037 0.084 0.121 0.001 0.017 0.138 1.251 2025 0.037 0.083 0.001 0.017 0.695 0.037 0.083 0.120 0.001 0.017 0.137 1.268 2026 0.037 0.082 0.001 0.016 0.694 0.037 0.082 0.119 0.001 0.016 0.136 1.265 2027 0.038 0.080 0.001 0.016 0.677 0.038 0.080 0.118 0.001 0.016 0.135 1.235 2028 0.038 0.079 0.001 0.016 0.653 0.038 0.079 0.117 0.001 0.016 0.134 1.191 2029 0.039 0.078 0.000 0.016 0.640 0.039 0.078 0.117 0.000 0.016 0.133 1.166 2030 0.039 0.077 0.000 0.015 0.641 0.039 0.077 0.116 0.000 0.015 0.132 1.169 2031 0.040 0.075 0.000 0.015 0.634 0.040 0.075 0.115 0.000 0.015 0.131 1.155 2032 0.040 0.074 0.000 0.015 0.613 0.040 0.074 0.114 0.000 0.015 0.129 1.118 2033 0.040 0.073 0.000 0.015 0.607 0.040 0.073 0.113 0.000 0.015 0.128 1.106 2034 0.041 0.071 0.000 0.015 0.609 0.041 0.071 0.112 0.000 0.015 0.127 1.110 2035 0.041 0.070 0.000 0.014 0.611 0.041 0.070 0.111 0.000 0.014 0.126 1.114 2036 0.042 0.069 0.000 0.014 0.614 0.042 0.069 0.111 0.000 0.014 0.125 1.120 2037 0.042 0.068 0.000 0.014 0.617 0.042 0.068 0.110 0.000 0.014 0.124 1.126 2038 0.043 0.066 0.000 0.014 0.620 0.043 0.066 0.109 0.000 0.014 0.123 1.131 2039 0.043 0.065 0.000 0.013 0.623 0.043 0.065 0.108 0.000 0.013 0.122 1.137 2040 0.043 0.064 0.000 0.013 0.627 0.043 0.064 0.107 0.000 0.013 0.121 1.142 2041 0.044 0.062 0.000 0.013 0.630 0.044 0.062 0.106 0.000 0.013 0.119 1.148 2042 0.044 0.061 0.000 0.013 0.633 0.044 0.061 0.105 0.000 0.013 0.118 1.154 SF Starts (million)Fraction between

Hearth Product Shipments and SF Starts Fraction of DHE Shipments Data (million) HPBA Association Data
All Hearth ProductsDHE Hearth

Products Shipments Forecast

Shipments Data (million) (AHRI 2008 Data) Total Shipments (million)

GWF DHE GR DHE GWF DHE GR DHE Hearth Products

0.000 0.200 0.400 0.600 0.800 1.000 1.200 1.400 1.600 1.800 2.000

19952000200520102015202020252030203520402045 Hearth Shipments vs. SF Starts

Housing Starts
Hearth Shipments1DRAFT

Gas Wal Fan DHE

Efficiency Level Description Rebound ON Market Average Gas Use Rebound ON

Market Average Elec UEC Rebound

OFF Market Average Gas UseRebound OFF

Market Average Elec Use Installed PriceMarket Average Installed PriceAnnual Maint.

Cost Repair Cost Repair Market Average Maint. Cost Market

Average Repair Cost Market

Average Repair Year
EF (MMBtu) (kWh) (MMBtu) (kWh) 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 0 74Standing Pilot (Baseline) 28.5 43.9 28.7 44.3 $1,832 1,906.5 $47 $105 9 47.2 113.7 9.0 1 75Electronic Ignition, Two-Speed Blower 27.8 46.8 28.1 47.3 $1,888 1,929.1 $47 $115 9 47.2 117.5 9.1 2 76Electronic Ignition, Improved HX 27.6 46.6 28.0 47.1 $1,912 1,940.7 $47 $115 9 47.2 117.5 9.1 3 77Electronic Ignition, Two-Speed Blower, Improved HX 27.4 46.2 27.7 46.8 $1,957 1,974.0 $47 $115 9 47.2 117.5 9.1 4 80Electronic Ignition, Induced Draft (Max-Tech) 26.3 66.2 26.8 67.6 $2,200 2,200.4 $47 $159 9 47.2 158.9 9.2

Gas Wall Gravity DHE

Efficiency Level Description Rebound ON Market Average Gas Use Rebound ON

Market Average Elec UEC Rebound

OFF Market Average Gas UseRebound OFF

Market Average Elec Use Installed PriceMarket Average Installed PriceAnnual Maint.

Cost Repair Cost Repair Market Average Maint. Cost Market

Average Repair Cost Market

Average Repair Year
EF (MMBtu) (kWh) (MMBtu) (kWh) 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 0 64Standing Pilot (Baseline) 28.7 0.0 28.8 0.0 $1,433 1,525.8 $47 $43 9 47.2 43.1 8.7 1 66Standing Pilot, Improved HX 28.5 0.0 28.6 0.0 $1,494 1,541.0 $47 $43 9 47.2 43.1 8.7 2 68Standing Pilot, Improved HX 28.1 0.0 28.3 0.0 $1,530 1,559.0 $47 $43 9 47.2 43.1 8.7 3 69Standing Pilot, Improved HX 27.8 0.0 28.1 0.0 $1,609 1,608.5 $47 $43 9 47.2 43.1 8.7 4 70Electronic Ignition 26.5 17.7 27.0 18.0 $1,924 1,923.8 $47 $53 9 47.2 52.7 8.7

Gas Floor DHE

Efficiency Level Description Rebound ON Market Average Gas Use Rebound ON

Market Average Elec UEC Rebound

OFF Market Average Gas UseRebound OFF

Market Average Elec Use Installed PriceMarket Average Installed PriceAnnual Maint.

Cost Repair Cost Repair Market Average Maint. Cost Market

Average Repair Cost Market

Average Repair Year
EF (MMBtu) (kWh) (MMBtu) (kWh) 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 2008$ 0 57Standing Pilot (Baseline) 30.5 0.0 30.5 0.0 $2,209 2,240.6 $48 $44 9 47.7 43.5 8.7 1 58Standing Pilot, Improved HX 30.3 0.0 30.3 0.0 $2,263 2,263.4 $48 $44 9 47.7 43.5 8.7

Gas Room DHE

Description Rebound ON Market Average Gas Use Rebound ON

Market Average Elec UEC Rebound

OFF Market Average Gas UseRebound OFF

Market Average Elec Use Installed PriceMarket Average Installed PriceAnnual Maint.

Cost Repair Cost Repair Market Average Maint. Cost Market

Average Repair Cost Market

Average Repair Year
EF (MMBtu) (kWh) (MMBtu) (kWh) 2008$ 2008$ 2008$ 2008$ Year 2008$ 2008$ 2008$ 0 64Standing Pilot (Baseline) 26.6 0.0 27.1 0.0 $1,208 1,270.7 $40 $37 9 40.0 36.6 8.7 1 65Standing Pilot, Improved HX 26.5 0.0 27.0 0.0 $1,242 1,279.3 $40 $37 9 40.0 36.6 8.7 2 66Standing Pilot, Improved HX 26.4 0.0 26.9 0.0 $1,275 1,287.9 $40 $37 9 40.0 36.6 8.7 3 67Standing Pilot, Improved HX 26.2 0.0 26.8 0.0 $1,291 1,295.8 $40 $37 9 40.0 36.6 8.7 4 68Standing Pilot, Improved HX 26.0 0.0 26.6 0.0 $1,311 1,311.0 $40 $37 9 40.0 36.6 8.7 5 83Electronic Ignition, Dual Shaft Blower, Electronic Controls 20.2 81.1 21.7 86.9 $1,849 1,849.4 $40 $97 9 40.0 96.7 9.1

Gas Hearth DHE

Description Rebound ON Market Average Gas Use Rebound ON

Market Average Elec UEC Rebound

OFF Market Average Gas UseRebound OFF

Market Average Elec Use Installed PriceMarket Average Installed PriceAnnual Maint.

Cost Repair Cost Repair Market Average Maint. Cost Market

Average Repair Cost Market

Average Repair Year
EF (MMBtu) (kWh) (MMBtu) (kWh) 2008$ 2008$ 2008$ 2008$ Year 2008$ 2008$ 2008$ 0 64Standing Pilot (Baseline) 15.1 14.7 17.4 17.3 $1,603 1747.0 $43 $39 9 42.9 57.5 8.8 1 67Electronic Ignition 14.4 20.7 16.7 24.2 $1,685 1779.3 $43 $47 9 42.9 60.7 8.8 2 72Electronic Ignition, Fan Assisted (Blower) 13.5 38.7 16.0 45.7 $2,074 2078.1 $43 $104 9 42.9 104.0 9.1 3 93Condensing 10.4 47.1 13.3 60.3 $2,867 2866.7 $43 $143 9 42.9 143.5 9.2 LCC Inputs
Market A verage values refer to values that would result with a standard at the given EL

Efficiency Level Efficiency Level

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PMDRAFT

Annualized Repair Costs 0

Annual Gas UseElectricity

Use Annual Gas UseElectricity

Use Annual Maint. Cost Repair CostRepair

(MMBtu)(kWh)(MMBtu)(kWh) 2008$ 2008$ 2008$ 40.3% 40.3% 29.9 38.6 29.9 39 $47 $105 9.0 6.7% 47.0% 28.2 45.7 28.4 46 $47 $115 9.1 26.9% 74.0% 27.8 45.2 28.1 46 $47 $115 9.1 19.2% 93.2% 27.4 44.7 27.8 45 $47 $115 9.1 6.8% 100.0% 26.3 66.2 26.8 68 $47 $159 9.2

Annual Gas UseElectricity

Use Annual Gas UseElectricity

Use Annual Maint. Cost Repair CostRepair

(MMBtu)(kWh)(MMBtu)(kWh) 2008$ 2008$ 2008$ 25.0% 25.0% 29.9 0.0 29.9 0 $47 $43 8.7 25.2% 50.2% 29.0 0.0 29.0 0 $47 $43 8.7 12.8% 63.0% 28.2 0.0 28.5 0 $47 $43 8.7 37.1% 100.0% 27.8 0.0 28.1 0 $47 $43 8.7 0.0% 100.0% 26.5 17.7 27.0 18 $47 $53 8.7

Annual Gas UseElectricity

Use Annual Gas UseElectricity

Use Annual Maint. Cost Repair CostRepair

(MMBtu)(kWh)(MMBtu)(kWh) 2008$ 2008$ 2008$ 42.1% 42.1% 30.8 0.0 30.8 0 $48 $44 8.7 57.9% 100.0% 30.3 0.0 30.3 0 $48 $44 8.7

Annual Gas UseElectricity

Use Annual Gas UseElectricity

Use Annual Maint. Cost Repair CostRepair

(MMBtu)(kWh)(MMBtu)(kWh) 2008$ 2008$ Year 25.5% 25.5% 27.5 0.0 27.8 0 $40 $37 8.7 0.0% 25.5% 27.1 0.0 27.5 0 $40 $37 8.7 24.8% 50.3% #DIV/0! 26.7 0.0 27.2 0 $40 $37 8.7 25.1% 75.4% 26.3 0.0 26.9 0 $40 $37 8.7 24.6% 100.0% 26.0 0.0 26.6 0 $40 $37 8.7 0.0% 100.0% 20.2 81.1 21.7 87 $40 $97 9.1

Annual Gas UseElectricity

Use Annual Gas UseElectricity

Use Annual Maint. Cost Repair CostRepair

(MMBtu)(kWh)(MMBtu)(kWh) 2008$ 2008$ Year 39.3% 39.3% 16.6 0.0 18.6 0 $43 $39 8.7 37.6% 76.9% 14.6 15.3 16.9 18 $43 $47 8.8 22.6% 99.5% 13.5 38.6 16.0 46 $43 $104 9.1 0.6% 100.0% 10.4 47.1 13.3 60 $43 $143 9.2 Market Shares

Market Share in 2013 Cumulative market share Market Share in 2013 Cumulative market share Annual Repair & Maintenance 15% Rebound Effect

ON OFF

ON OFF

OFF

Market Share in 2013

Market Share in 2013 Cumulative market share ON Cumulative market share

Market Share in 2013 Cumulative market share

OFF ON OFF ON

0900006480eb89bf.xlsx Julie Osborn 7/18/20112:09 PMSource:See LCC Chapter 8 

### Life Expectancy

Parameters Low 10 Point 15 High 20 % of high value 99.00% Alpha (SCALE) 5.63 Beta (SHAPE) 2.655 Likeliest value 14.71

Fit Parameter for Solver -3.59486E-07



### Retirement ProbabilityRetirement Probability Survival Probability DHE DHE DHE 30 0.0% 0 0.0% 0 100.0% 29 0.0% 1 0.0% 1 100.0% 28 0.0% 2 0.0% 2 100.0% 27 0.0% 3 0.0% 3 100.0% 26 0.0% 4 0.0% 4 100.0% 25 0.0% 5 0.0% 5 100.0% 24 0.0% 6 0.0% 6 100.0% 23 0.0% 7 0.0% 7 100.0% 22 0.0% 8 0.0% 8 100.0% 21 0.2% 9 0.0% 9 100.0% 20 0.7% 10 0.0% 10 100.0% 19 2.1% 11 1.0% 11 99.0% 18 4.8% 12 5.2% 12 93.8% 17 8.9% 13 11.0% 13 82.8% 16 13.8% 14 16.1% 14 66.7% 15 17.6% 15 18.6% 15 48.1% 14 18.6% 16 17.6% 16 30.5% 13 16.1% 17 13.8% 17 16.8% 12 11.0% 18 8.9% 18 7.8% 11 5.2% 19 4.8% 19 3.1% 10 1.0% 20 2.1% 20 1.0% 9 0.0% 21 0.7% 21 0.3% 8 0.0% 22 0.2% 22 0.1% 7 0.0% 23 0.0% 23 0.0% 6 0.0% 24 0.0% 24 0.0% 5 0.0% 25 0.0% 25 0.0% 4 0.0% 26 0.0% 26 0.0% 3 0.0% 27 0.0% 27 0.0% 2 0.0% 28 0.0% 28 0.0% 1 0.0% 29 0.0% 29 0.0% 0 0.0% 30 0.0% 30 0.0% Calculated

## Retirement Function

### Survival Probability

Survival Probability
DHE 30 0.0% 29 0.0% 28 0.0% 27 0.0% 26 0.0% 25 0.0% 24 0.0% 23 0.0% 22 0.0% 21 0.1% 20 0.3% 19 1.0% 18 3.1% 17 7.8% 16 16.8% 15 30.5% 14 48.1% 13 66.7% 12 82.8% 11 93.8% 10 99.0% 9 100.0% 8 100.0% 7 100.0% 6 100.0% 5 100.0% 4 100.0% 3 100.0% 2 100.0% 1 100.0% 0 100.0% 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20%

0 5 10 15 Age (years) 

### Probability

of Retirement15 20 25 30

Age (years) 

### Probability

of RetirementShare LPG in Gas Market GWF,GWG,GF 12.0% CPI 2008215.303 Regional Weights Room Heater 38.3% CPI 2009214.537 1 2 3 4 5 6 7 8 9 Source:Annual Energy Outlook 2010 Hearth Product20.6% 0.996442 GWF, GWG, GF 1% 3% 8% 6% 7% 2% 6% 15% 53% Source:RECS 2005 Source: AEO 2010 MHR Forecast Room Heater 3% 6% 10% 4% 15% 17% 29% 1% 15% Hearth 1% 6% 19% 9% 14% 9% 4% 14% 23% Gas Marginal Heat Rate based on Furnace Load Shape

Electric Marginal Heat Rate (furnace fan) based on refrigerator (base) load shape

REF LO HI REF LO HI REF LO HI REF LO HI REF LO HI REF LO HI Elec (Btu/kWh)Scaler Gas LPG/Gas Mix 2006 $33.40$33.40 $33.40 $32.76 $32.76 $32.76 $31.09 $31.09 $31.09 $14.65$14.65$14.65$19.04$19.04$19.04$16.23$16.23$16.23 2005 11500 3.37 1.075 1.066 2007 $32.75$32.75 $32.75 $31.81 $31.81 $31.81 $30.74 $30.74 $30.74 $13.95$13.95$13.95$18.66$18.66$18.66$15.47$15.47$15.47 2006 11500 3.37 1.075 1.066 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 2008 $32.61$32.61 $32.62 $33.72 $33.72 $33.73 $31.50 $31.50 $31.51 $14.87$14.87$14.88$20.40$20.40$20.40$16.64$16.64$16.64 2007 11500 3.37 1.075 1.066 2009 $31.38$31.31 $31.51 $32.07 $32.00 $32.15 $30.77 $30.71 $30.90 $12.99$12.93$13.07$17.11$17.07$17.15$14.17$14.12$14.23 2008 11500 3.37 1.075 1.066 2010 $31.02$30.81 $31.26 $30.82 $30.57 $30.97 $29.91 $29.69 $30.13 $12.37$12.17$12.40$16.36$16.06$16.29$13.54$13.30$13.53 2009 11500 3.37 1.075 1.066 Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. 2011 $30.62$30.22 $30.99 $29.53 $29.06 $29.87 $29.19 $28.78 $29.55 $13.14$12.83$13.23$16.93$16.50$16.87$14.25$13.90$14.29 2010 11500 3.37 1.075 1.066 2006 49.95 41.76 28.55 25.37 30.49 25.51 35.88 28.07 36.31 32.40 2006 18.21 16.23 12.84 13.04 17.82 16.06 13.97 12.47 12.46 14.23 2006 29.56 29.15 21.38 21.38 27.18 26.31 26.31 22.72 27.43 24.80 2012 $31.35$30.77 $31.93 $30.71 $30.01 $31.21 $30.07 $29.45 $30.63 $13.32$12.93$13.42$17.43$16.92$17.38$14.55$14.11$14.60 2011 11500 3.37 1.075 1.066 2007 50.04 41.80 29.18 24.89 30.05 25.04 33.42 27.89 35.43 31.82 2007 16.68 14.90 11.55 11.91 16.13 13.85 12.28 10.87 11.92 12.94 2007 31.19 30.76 22.56 22.56 28.67 27.75 27.75 23.98 28.95 26.25 2013 $31.77$31.10 $32.49 $31.04 $30.29 $31.65 $30.43 $29.68 $31.13 $13.03$12.59$13.23$17.66$17.07$17.69$14.46$13.96$14.60 2012 11500 3.37 1.079 1.070 2008 51.88 43.58 30.44 25.41 31.26 27.30 37.81 28.82 33.84 33.29 2008 16.79 15.76 12.32 11.80 16.64 14.56 13.34 10.94 12.40 13.48 2008 34.05 33.69 26.37 23.08 32.82 30.87 30.44 28.23 34.34 29.35 2014 $31.95$31.18 $32.90 $31.10 $30.20 $31.97 $30.52 $29.59 $31.45 $13.10$12.71$13.43$18.01$17.61$18.29$14.62$14.23$14.95 2013 11250 3.30 1.084 1.073 2009 48.00 41.33 28.75 27.02 32.28 27.88 33.35 28.65 32.18 32.33 2009 14.69 12.72 10.28 10.36 13.55 11.68 10.64 10.15 11.25 11.39 2009 28.85 28.55 22.34 19.55 27.81 26.16 25.79 23.93 29.10 24.90 2015 $31.81$31.02 $32.93 $31.06 $30.12 $32.03 $30.45 $29.57 $31.53 $13.31$12.90$13.72$18.34$17.91$18.65$14.87$14.45$15.24 2014 11000 3.22 1.085 1.075 2010 46.62 39.68 28.17 26.82 29.39 26.97 31.56 27.74 32.56 30.94 2010 14.47 12.10 9.77 9.85 12.96 11.08 10.08 9.87 10.79 10.89 2010 27.07 27.17 21.82 19.25 26.87 25.39 25.18 23.34 26.28 24.01 2016 $31.81$30.92 $33.04 $31.30 $30.41 $32.46 $30.59 $29.68 $31.78 $13.50$13.02$13.93$18.64$18.15$18.97$15.08$14.61$15.48 2015 10500 3.08 1.084 1.074 2011 43.23 36.86 26.49 25.96 29.21 26.23 29.33 28.49 32.43 29.90 2011 15.09 13.10 10.60 10.75 13.89 11.89 10.97 10.84 11.61 11.78 2011 27.15 27.25 21.90 19.34 26.95 25.48 25.26 23.43 26.36 24.09 2017 $31.78$30.68 $33.10 $31.47 $30.40 $32.75 $30.67 $29.57 $31.99 $13.63$13.09$14.05$18.86$18.31$19.20$15.23$14.70$15.63 2016 10000 2.93 1.084 1.074 2012 46.39 40.20 27.61 26.27 30.09 26.57 31.03 28.84 32.98 31.08 2012 15.18 13.27 10.66 10.83 14.03 12.00 11.09 10.84 11.65 11.87 2012 28.31 28.41 23.06 20.49 28.11 26.63 26.42 24.58 27.52 25.25 2018 $31.65$30.39 $33.04 $31.40 $30.12 $32.85 $30.63 $29.36 $32.12 $13.78$13.21$14.20$19.12$18.53$19.40$15.41$14.84$15.79 2017 8500 2.49 1.084 1.074 2013 47.32 40.97 27.91 26.49 30.68 26.59 31.18 28.96 33.50 31.47 2013 14.88 12.92 10.30 10.51 13.63 11.67 10.74 10.34 11.07 11.48 2013 29.52 29.62 24.28 21.71 29.33 27.85 27.63 25.80 28.73 26.47 2019 $31.54$30.27 $33.02 $31.30 $29.95 $32.83 $30.55 $29.22 $32.14 $13.89$13.26$14.29$19.26$18.58$19.54$15.53$14.89$15.90 2018 7500 2.20 1.084 1.074 2014 47.61 40.40 28.14 26.73 30.61 26.61 31.23 28.94 33.82 31.49 2014 14.73 12.74 10.26 10.43 13.64 11.71 10.75 10.32 11.00 11.41 2014 30.48 30.58 25.23 22.67 30.28 28.81 28.59 26.76 29.69 27.44 2020 $31.68$30.26 $33.09 $31.45 $30.03 $32.93 $30.71 $29.30 $32.24 $14.03$13.40$14.40$19.42$18.70$19.73$15.68$15.01$16.02 2019 7337 2.15 1.084 1.074 2015 47.29 40.41 28.28 26.58 30.50 26.40 31.39 28.92 33.57 31.43 2015 14.82 12.83 10.41 10.54 13.82 11.92 10.93 10.47 11.16 11.56 2015 31.07 31.17 25.82 23.25 30.87 29.39 29.18 27.34 30.28 28.03 2021 $31.82$30.48 $33.23 $31.57 $30.22 $33.07 $30.88 $29.51 $32.38 $14.13$13.67$14.62$19.59$19.06$20.01$15.81$15.32$16.26 2020 7337 2.15 1.085 1.075 2016 47.05 41.15 28.67 26.58 30.65 26.53 31.91 28.97 33.39 31.64 2016 14.87 12.87 10.49 10.62 13.91 12.03 11.01 10.63 11.31 11.65 2016 31.71 31.81 26.46 23.89 31.51 30.03 29.82 27.98 30.92 28.67 2022 $31.90$30.65 $33.46 $31.64 $30.29 $33.14 $30.96 $29.61 $32.47 $14.28$13.80$14.81$19.79$19.21$20.24$15.99$15.47$16.48 2021 7337 2.15 1.084 1.074 2017 46.97 41.74 28.69 26.62 30.85 26.80 32.16 29.06 33.22 31.80 2017 14.89 12.87 10.51 10.65 13.93 12.05 11.00 10.73 11.42 11.69 2017 32.24 32.34 26.99 24.43 32.04 30.57 30.35 28.52 31.45 29.21 2023 $31.97$30.58 $33.65 $31.74 $30.29 $33.44 $31.07 $29.53 $32.71 $14.25$13.72$14.90$19.94$19.33$20.65$16.05$15.48$16.73 2022 7337 2.15 1.085 1.075 2018 46.85 42.01 28.67 26.54 30.89 26.85 31.99 29.13 32.97 31.78 2018 14.96 12.90 10.58 10.72 13.98 12.11 11.03 10.84 11.52 11.76 2018 32.82 32.92 27.58 25.01 32.63 31.15 30.94 29.10 32.04 29.80 2024 $31.87$30.26 $33.56 $31.85 $30.10 $33.73 $31.08 $29.33 $32.80 $14.07$13.36$14.65$20.02$19.11$20.73$16.00$15.20$16.64 2023 7337 2.15 1.089 1.078 2019 46.78 41.90 28.67 26.44 30.69 26.67 31.98 29.24 32.77 31.68 2019 15.02 12.95 10.65 10.79 14.05 12.21 11.08 10.95 11.61 11.83 2019 33.08 33.18 27.83 25.26 32.88 31.40 31.19 29.35 32.29 30.06 2025 $31.85$30.23 $33.57 $31.85 $29.96 $33.71 $31.05 $29.29 $32.76 $14.21$13.45$14.69$20.17$19.20$20.85$16.14$15.28$16.69 2024 7405 2.17 1.094 1.082 2020 46.84 42.32 28.82 26.51 30.79 26.80 32.18 29.67 32.82 31.84 2020 15.10 13.03 10.76 10.90 14.18 12.35 11.19 11.11 11.76 11.95 2020 33.31 33.41 28.06 25.49 33.11 31.63 31.42 29.58 32.52 30.29 2026 $32.07$30.33 $33.71 $32.01 $29.86 $33.80 $31.20 $29.41 $32.85 $14.40$13.62$14.83$20.31$19.37$21.04$16.31$15.47$16.86 2025 7009 2.05 1.095 1.083 2021 46.84 42.72 29.05 26.55 30.91 26.86 32.29 30.07 32.88 32.01 2021 15.24 13.15 10.88 11.01 14.33 12.52 11.32 11.18 11.82 12.07 2021 33.54 33.64 28.29 25.72 33.34 31.87 31.65 29.82 32.75 30.53 2027 $32.26$30.36 $33.87 $32.18 $29.96 $33.88 $31.36 $29.39 $32.98 $14.64$13.80$14.98$20.52$19.46$21.11$16.53$15.61$16.97 2026 7009 2.05 1.095 1.084 2022 46.99 42.85 29.15 26.58 30.89 26.78 32.49 30.39 32.90 32.08 2022 15.46 13.36 11.08 11.21 14.56 12.76 11.53 11.33 11.92 12.26 2022 33.74 33.84 28.50 25.93 33.55 32.07 31.86 30.02 32.96 30.73 2028 $32.40$30.52 $33.98 $32.36 $30.12 $33.95 $31.50 $29.47 $33.09 $14.87$14.06$15.18$20.76$19.68$21.25$16.77$15.87$17.16 2027 6906 2.02 1.095 1.084 2023 47.15 43.24 29.38 26.48 30.95 26.74 32.67 30.62 32.89 32.20 2023 15.52 13.45 11.15 11.22 14.70 12.92 11.65 11.08 11.79 12.29 2023 34.02 34.12 28.77 26.20 33.82 32.35 32.13 30.30 33.23 31.01 2029 $32.68$30.78 $34.17 $32.78 $30.56 $34.28 $31.83 $29.76 $33.32 $15.12$14.43$15.40$21.06$20.11$21.61$17.05$16.25$17.44 2028 6872 2.01 1.094 1.083 2024 47.03 43.33 29.66 26.41 31.07 26.77 33.00 30.53 32.65 32.28 2024 15.49 13.45 11.09 11.11 14.76 12.99 11.68 10.78 11.44 12.20 2024 34.29 34.39 29.04 26.47 34.09 32.61 32.40 30.56 33.50 31.28 2030 $32.97$31.06 $34.51 $33.14 $31.01 $34.59 $32.11 $30.02 $33.54 $15.36$14.78$15.84$21.33$20.42$22.07$17.31$16.59$17.86 2029 6404 1.88 1.094 1.082 2025 46.73 43.12 29.56 26.22 31.05 26.73 33.21 30.76 32.58 32.26 2025 15.63 13.53 11.15 11.17 14.85 13.08 11.73 10.99 11.57 12.29 2025 34.55 34.65 29.30 26.73 34.35 32.87 32.66 30.82 33.76 31.55 2031 $33.28$31.35 $34.83 $33.53 $31.37 $34.99 $32.40 $30.30 $33.84 $15.68$15.09$16.17$21.68$20.75$22.43$17.65$16.91$18.21 2030 6396 1.87 1.093 1.082 2026 46.81 43.33 29.56 26.08 31.13 26.76 33.52 31.26 32.82 32.40 2026 15.81 13.67 11.32 11.35 14.99 13.22 11.83 11.24 11.78 12.46 2026 34.70 34.80 29.45 26.88 34.50 33.02 32.81 30.97 33.91 31.70 2032 $33.53$31.59 $35.10 $33.84 $31.67 $35.32 $32.66 $30.54 $34.11 $15.87$15.26$16.36$21.89$20.95$22.64$17.84$17.09$18.41 2031 6396 1.87 1.093 1.082 2027 47.16 43.59 29.66 26.01 31.26 26.78 33.84 31.77 32.95 32.57 2027 16.01 13.83 11.50 11.57 15.15 13.37 11.94 11.49 12.04 12.66 2027 34.97 35.07 29.72 27.15 34.77 33.29 33.08 31.24 34.18 31.98 2033 $33.66$31.72 $35.24 $34.02 $31.83 $35.51 $32.79 $30.66 $34.24 $16.02$15.41$16.51$22.08$21.14$22.84$18.00$17.25$18.57 2032 6396 1.87 1.093 1.082 2028 47.45 43.95 29.77 25.96 31.33 26.83 34.21 32.14 33.01 32.73 2028 16.27 14.06 11.76 11.82 15.41 13.64 12.17 11.75 12.25 12.90 2028 35.22 35.32 29.97 27.40 35.02 33.54 33.33 31.49 34.43 32.23 2034 $33.88$31.92 $35.46 $34.26 $32.05 $35.75 $33.03 $30.88 $34.50 $16.26$15.64$16.77$22.34$21.39$23.11$18.24$17.48$18.82 2033 6396 1.87 1.093 1.082 2029 47.89 44.77 30.02 26.01 31.71 27.08 34.93 32.65 33.18 33.13 2029 16.57 14.33 12.01 12.06 15.71 13.95 12.43 11.98 12.49 13.16 2029 35.57 35.67 30.32 27.75 35.37 33.89 33.68 31.84 34.78 32.59 2035 $34.07$32.10 $35.67 $34.47 $32.25 $35.97 $33.23 $31.07 $34.70 $16.45$15.82$16.96$22.59$21.63$23.37$18.45$17.68$19.03 2034 6396 1.87 1.093 1.082 2030 48.42 44.97 30.28 26.16 31.99 27.28 35.59 33.13 33.39 33.46 2030 16.87 14.61 12.30 12.34 16.01 14.31 12.74 12.21 12.71 13.44 2030 35.79 35.89 30.54 27.97 35.59 34.12 33.90 32.07 35.00 32.81 2036 $34.30$32.32 $35.91 $34.74 $32.50 $36.26 $33.45 $31.28 $34.94 $16.62$15.99$17.14$22.82$21.84$23.60$18.64$17.86$19.23 2035 6396 1.87 1.092 1.081 2031 48.93 45.48 30.39 26.32 32.31 27.49 36.26 33.67 33.64 33.81 2031 17.22 14.95 12.63 12.67 16.38 14.70 13.08 12.52 13.01 13.78 2031 36.15 36.25 30.90 28.33 35.95 34.47 34.26 32.42 35.36 33.17 2037 $34.53$32.54 $36.15 $35.01 $32.76 $36.54 $33.68 $31.49 $35.18 $16.80$16.16$17.32$23.05$22.07$23.84$18.83$18.04$19.42 2036 6396 1.87 1.092 1.081 2032 49.25 45.91 30.58 26.54 32.58 27.58 36.86 34.11 33.81 34.11 2032 17.40 15.10 12.77 12.83 16.55 14.83 13.17 12.69 13.18 13.93 2032 36.48 36.58 31.23 28.66 36.28 34.80 34.59 32.75 35.69 33.51 2038 $34.77$32.76 $36.39 $35.29 $33.02 $36.83 $33.91 $31.70 $35.41 $16.98$16.33$17.50$23.28$22.29$24.08$19.02$18.22$19.62 2037 6396 1.87 1.092 1.081 2033 49.44 46.12 30.67 26.46 32.67 27.66 37.24 34.44 33.90 34.26 2033 17.52 15.19 12.85 12.93 16.63 14.90 13.18 12.84 13.31 14.03 2033 36.86 36.96 31.62 29.05 36.67 35.19 34.98 33.14 36.08 33.90 2039 $35.00$32.98 $36.64 $35.57 $33.28 $37.12 $34.14 $31.92 $35.65 $17.16$16.50$17.69$23.52$22.52$24.33$19.21$18.41$19.82 2038 6396 1.87 1.092 1.081 2034 49.57 46.49 31.01 26.53 32.86 27.86 37.54 34.84 34.04 34.49 2034 17.75 15.39 13.07 13.14 16.81 15.12 13.36 13.06 13.56 14.25 2034 37.22 37.32 31.98 29.41 37.03 35.55 35.34 33.50 36.44 34.26 2040 $35.24$33.20 $36.89 $35.85 $33.54 $37.42 $34.37 $32.14 $35.90 $17.34$16.68$17.88$23.76$22.74$24.58$19.41$18.60$20.03 2039 6396 1.87 1.092 1.081 2035 49.91 46.65 31.14 26.85 33.08 27.93 37.87 35.19 34.18 34.71 2035 17.90 15.51 13.24 13.32 16.90 15.34 13.53 13.21 13.73 14.40 2035 37.61 37.71 32.36 29.79 37.41 35.93 35.72 33.88 36.82 34.65 2041 $35.48$33.43 $37.14 $36.13 $33.81 $37.71 $34.60 $32.36 $36.14 $17.52$16.86$18.07$24.00$22.97$24.82$19.61$18.79$20.23 2040 6396 1.87 1.092 1.081 2042 $35.72$33.65 $37.39 $36.42 $34.08 $38.01 $34.84 $32.57 $36.39 $17.71$17.04$18.26$24.24$23.21$25.08$19.81$18.98$20.44 2041 6396 1.87 1.092 1.081 2043 $35.96$33.88 $37.64 $36.71 $34.35 $38.31 $35.07 $32.80 $36.63 $17.90$17.22$18.45$24.49$23.44$25.33$20.01$19.17$20.64 2042 6396 1.87 1.092 1.081 2044 $36.20$34.11 $37.89 $37.00 $34.62 $38.61 $35.31 $33.02 $36.88 $18.09$17.40$18.65$24.73$23.68$25.59$20.21$19.37$20.85 2043 6396 1.87 1.092 1.081 2045 $36.44$34.34 $38.15 $37.29 $34.89 $38.92 $35.55 $33.24 $37.13 $18.28$17.59$18.85$24.98$23.92$25.85$20.42$19.56$21.07 2044 6396 1.87 1.092 1.081 Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. 2046 $36.69$34.57 $38.41 $37.59 $35.17 $39.23 $35.79 $33.47 $37.38 $18.47$17.77$19.05$25.24$24.16$26.11$20.63$19.76$21.28 2045 6396 1.87 1.092 1.081 2006 49.95 41.76 28.55 25.37 30.49 25.51 35.88 28.07 36.31 32.40 2006 18.21 16.23 12.84 13.04 17.82 16.06 13.97 12.47 12.46 14.23 2006 29.56 29.15 21.38 21.38 27.18 26.31 26.31 22.72 27.43 24.80 2047 $36.94$34.80 $38.67 $37.88 $35.44 $39.54 $36.04 $33.70 $37.64 $18.67$17.96$19.25$25.49$24.41$26.37$20.84$19.97$21.50 2046 6396 1.87 1.092 1.081 2007 50.04 41.80 29.18 24.89 30.05 25.04 33.42 27.89 35.43 31.82 2007 16.68 14.90 11.55 11.91 16.13 13.85 12.28 10.87 11.92 12.94 2007 31.19 30.76 22.56 22.56 28.67 27.75 27.75 23.98 28.95 26.25 2048 $37.19$35.04 $38.93 $38.18 $35.73 $39.85 $36.28 $33.92 $37.89 $18.87$18.15$19.46$25.75$24.65$26.64$21.05$20.17$21.72 2047 6396 1.87 1.092 1.081 2008 51.90 43.66 30.47 25.42 31.26 27.31 37.81 28.82 33.84 33.31 2008 16.79 15.76 12.32 11.79 16.64 14.56 13.33 10.95 12.40 13.48 2008 34.05 33.69 26.37 23.08 32.82 30.87 30.44 28.23 34.34 29.35 2049 $37.44$35.28 $39.19 $38.49 $36.01 $40.17 $36.53 $34.15 $38.15 $19.07$18.35$19.66$26.01$24.90$26.91$21.26$20.38$21.94 2048 6396 1.87 1.092 1.081 2009 48.23 41.42 28.82 27.65 32.34 27.87 33.37 28.75 32.29 32.44 2009 14.77 12.78 10.34 10.44 13.61 11.74 10.70 10.25 11.35 11.46 2009 28.85 28.55 22.34 19.55 27.81 26.16 25.79 23.93 29.10 24.90 2050 $37.69$35.51 $39.46 $38.79 $36.29 $40.48 $36.77 $34.39 $38.41 $19.27$18.54$19.87$26.28$25.16$27.18$21.48$20.58$22.16 2049 6396 1.87 1.092 1.081 2010 46.84 39.93 28.29 27.69 29.48 27.01 31.63 27.94 32.80 31.13 2010 14.55 12.18 9.85 9.93 13.03 11.15 10.15 9.96 10.87 10.97 2010 26.74 26.84 21.50 18.94 26.55 25.07 24.86 23.02 25.96 23.69 2051 $37.95$35.75 $39.72 $39.10 $36.58 $40.80 $37.02 $34.62 $38.67 $19.48$18.74$20.08$26.54$25.41$27.46$21.70$20.79$22.39 2050 6396 1.87 1.092 1.081 2011 43.58 37.26 26.82 26.74 29.42 26.43 29.70 28.80 32.81 30.24 2011 15.22 13.23 10.73 10.88 14.03 12.03 11.11 11.00 11.77 11.92 2011 26.75 26.85 21.52 18.96 26.56 25.08 24.87 23.04 25.97 23.70 2052 $38.20$36.00 $39.99 $39.41 $36.87 $41.13 $37.28 $34.86 $38.93 $19.68$18.94$20.30$26.81$25.67$27.73$21.92$21.00$22.62 2051 6396 1.87 1.092 1.081 2012 46.94 41.05 28.19 27.10 30.44 26.90 31.51 29.45 33.56 31.61 2012 15.39 13.48 10.85 11.02 14.24 12.21 11.30 11.00 11.81 12.06 2012 27.85 27.95 22.62 20.06 27.65 26.18 25.96 24.13 27.06 24.80 2053 $38.46$36.24 $40.26 $39.72 $37.16 $41.45 $37.53 $35.09 $39.20 $19.89$19.14$20.51$27.08$25.93$28.02$22.14$21.22$22.85 2052 6396 1.87 1.092 1.081 2013 48.05 41.82 28.70 27.33 31.19 27.08 31.69 29.68 34.27 32.11 2013 15.17 13.21 10.58 10.77 13.93 11.96 11.04 10.62 11.34 11.76 2013 29.14 29.24 23.91 21.35 28.95 27.47 27.26 25.43 28.36 26.10 2054 $38.72$36.48 $40.53 $40.03 $37.45 $41.78 $37.78 $35.33 $39.46 $20.11$19.34$20.73$27.36$26.19$28.30$22.37$21.44$23.08 2053 6396 1.87 1.092 1.081 2014 48.70 41.34 29.21 27.69 31.34 27.33 32.08 29.90 34.80 32.36 2014 15.16 13.16 10.66 10.82 14.08 12.14 11.18 10.68 11.34 11.81 2014 30.55 30.65 25.30 22.73 30.35 28.88 28.66 26.82 29.76 27.51 2055 $38.98$36.73 $40.81 $40.35 $37.75 $42.11 $38.04 $35.57 $39.73 $20.32$19.55$20.95$27.63$26.46$28.59$22.60$21.65$23.32 2054 6396 1.87 1.092 1.081 2015 48.54 41.28 29.50 27.56 31.42 27.32 32.24 30.25 34.70 32.44 2015 15.25 13.26 10.84 10.96 14.30 12.38 11.39 10.95 11.61 12.00 2015 31.17 31.27 25.92 23.35 30.97 29.50 29.28 27.44 30.38 28.14 2056 $39.25$36.98 $41.08 $40.67 $38.05 $42.44 $38.30 $35.81 $40.00 $20.54$19.75$21.17$27.91$26.72$28.88$22.83$21.87$23.55 2055 6396 1.87 1.092 1.081 2016 48.42 42.47 29.94 27.58 31.72 27.57 33.04 30.27 34.66 32.82 2016 15.36 13.32 10.95 11.06 14.42 12.51 11.49 11.12 11.78 12.12 2016 31.82 31.92 26.57 24.00 31.62 30.14 29.93 28.09 31.03 28.79 2057 $39.51$37.23 $41.36 $40.99 $38.35 $42.78 $38.56 $36.05 $40.27 $20.75$19.96$21.40$28.20$26.99$29.17$23.06$22.10$23.79 2056 6396 1.87 1.092 1.081 2017 48.52 43.32 30.16 27.75 32.04 28.01 33.40 30.45 34.53 33.11 2017 15.37 13.32 10.98 11.10 14.42 12.53 11.47 11.24 11.86 12.16 2017 32.37 32.47 27.12 24.55 32.17 30.69 30.48 28.64 31.58 29.35 2058 $39.78$37.48 $41.64 $41.31 $38.65 $43.12 $38.82 $36.30 $40.55 $20.97$20.18$21.63$28.48$27.27$29.46$23.30$22.32$24.04 2057 6396 1.87 1.092 1.081 2018 48.29 43.92 30.49 27.76 32.42 28.31 33.27 30.47 34.30 33.28 2018 15.45 13.36 11.03 11.18 14.45 12.57 11.49 11.40 11.99 12.23 2018 32.83 32.93 27.58 25.01 32.63 31.15 30.94 29.10 32.04 29.81 2059 $40.05$37.73 $41.92 $41.64 $38.96 $43.46 $39.08 $36.55 $40.82 $21.20$20.39$21.86$28.77$27.54$29.76$23.53$22.55$24.28 2058 6396 1.87 1.092 1.081 2019 47.96 43.73 30.57 27.74 32.46 28.29 33.30 30.78 34.17 33.29 2019 15.48 13.40 11.10 11.25 14.51 12.64 11.52 11.48 12.07 12.29 2019 33.11 33.21 27.87 25.30 32.92 31.44 31.23 29.39 32.33 30.10 2060 $40.32$37.99 $42.20 $41.97 $39.27 $43.80 $39.35 $36.79 $41.10 $21.42$20.61$22.09$29.06$27.82$30.06$23.77$22.78$24.53 2059 6396 1.87 1.092 1.081 2020 47.81 44.13 30.49 27.92 32.50 28.42 33.51 31.21 34.12 33.40 2020 15.60 13.46 11.11 11.23 14.59 12.74 11.58 11.56 12.15 12.35 2020 33.48 33.58 28.23 25.66 33.29 31.81 31.59 29.76 32.69 30.48 2061 $40.59$38.24 $42.49 $42.30 $39.58 $44.15 $39.62 $37.04 $41.38 $21.65$20.83$22.32$29.36$28.11$30.37$24.02$23.01$24.78 2060 6396 1.87 1.092 1.081 2021 48.08 44.51 30.48 27.98 32.56 28.53 33.71 31.59 34.22 33.55 2021 15.78 13.63 11.30 11.45 14.75 12.92 11.72 11.70 12.36 12.53 2021 33.95 34.05 28.70 26.12 33.75 32.27 32.06 30.22 33.16 30.95 2062 $40.86$38.50 $42.78 $42.64 $39.89 $44.50 $39.89 $37.30 $41.66 $21.88$21.05$22.56$29.65$28.39$30.68$24.26$23.25$25.03 2061 6396 1.87 1.092 1.081 2022 48.41 44.50 30.41 27.97 32.46 28.40 33.94 32.05 34.51 33.60 2022 16.02 13.86 11.52 11.68 15.04 13.11 11.90 11.87 12.51 12.74 2022 34.21 34.31 28.96 26.38 34.01 32.53 32.32 30.48 33.42 31.21 2063 $41.14$38.76 $43.06 $42.97 $40.21 $44.85 $40.16 $37.55 $41.94 $22.11$21.27$22.80$29.95$28.68$30.99$24.51$23.48$25.29 2062 6396 1.87 1.092 1.081 2023 49.02 45.29 30.71 28.02 32.66 28.41 34.48 32.41 34.59 33.90 2023 16.30 14.19 11.79 11.84 15.53 13.63 12.32 11.69 12.41 12.97 2023 34.77 34.87 29.52 26.94 34.58 33.09 32.88 31.04 33.98 31.78 2064 $41.42$39.02 $43.36 $43.31 $40.53 $45.21 $40.43 $37.80 $42.23 $22.35$21.50$23.04$30.26$28.97$31.30$24.76$23.72$25.55 2063 6396 1.87 1.092 1.081 2024 48.94 45.35 31.21 28.03 32.92 28.59 35.23 32.24 34.26 34.12 2024 16.14 14.09 11.69 11.67 15.38 13.66 12.33 11.26 11.95 12.79 2024 35.17 35.27 29.91 27.33 34.97 33.49 33.27 31.43 34.37 32.18 2065 $41.70$39.29 $43.65 $43.66 $40.85 $45.56 $40.70 $38.06 $42.51 $22.59$21.73$23.29$30.56$29.26$31.62$25.01$23.97$25.81 2064 6396 1.87 1.092 1.081 2025 48.17 44.69 31.09 27.86 32.87 28.53 35.47 32.59 34.27 34.05 2025 16.12 14.02 11.62 11.60 15.28 13.64 12.29 11.33 11.95 12.75 2025 35.56 35.66 30.31 27.73 35.37 33.89 33.67 31.83 34.77 32.58 2066 $41.98$39.55 $43.94 $44.00 $41.17 $45.92 $40.98 $38.32 $42.80 $22.83$21.96$23.54$30.87$29.56$31.94$25.26$24.21$26.07 2065 6396 1.87 1.092 1.081 2026 48.21 44.54 31.15 27.79 32.90 28.52 35.69 32.93 34.41 34.12 2026 16.33 14.19 11.74 11.73 15.55 13.74 12.36 11.47 12.05 12.89 2026 35.85 35.95 30.59 28.01 35.65 34.17 33.96 32.12 35.06 32.87 2067 $42.26$39.82 $44.24 $44.35 $41.50 $46.29 $41.26 $38.58 $43.09 $23.07$22.19$23.79$31.19$29.86$32.26$25.52$24.46$26.33 2066 6396 1.87 1.092 1.081 2027 48.61 44.66 31.26 27.79 32.93 28.49 35.81 33.41 34.52 34.22 2027 16.41 14.22 11.81 11.87 15.50 13.71 12.31 11.72 12.25 12.97 2027 35.99 36.09 30.73 28.15 35.79 34.31 34.10 32.26 35.20 33.02 2068 $42.55$40.09 $44.54 $44.70 $41.82 $46.65 $41.54 $38.84 $43.39 $23.31$22.43$24.04$31.50$30.16$32.59$25.78$24.71$26.60 2067 6396 1.87 1.092 1.081 2028 48.59 44.96 31.33 27.78 32.96 28.53 35.90 33.80 34.58 34.31 2028 16.69 14.50 12.01 12.08 15.94 13.90 12.45 11.96 12.46 13.22 2028 36.00 36.10 30.74 28.16 35.80 34.32 34.10 32.27 35.21 33.03 2069 $42.84$40.36 $44.84 $45.06 $42.15 $47.02 $41.82 $39.10 $43.68 $23.56$22.67$24.29$31.82$30.47$32.92$26.05$24.96$26.87 2068 6396 1.87 1.092 1.081 2029 48.74 45.59 31.42 27.71 33.36 28.81 36.43 34.16 34.68 34.63 2029 16.94 14.71 12.23 12.27 16.16 14.21 12.72 12.12 12.62 13.43 2029 36.54 36.64 31.28 28.71 36.35 34.86 34.65 32.81 35.75 33.58 2070 $43.13$40.63 $45.14 $45.41 $42.49 $47.39 $42.10 $39.37 $43.98 $23.81$22.91$24.55$32.14$30.77$33.25$26.31$25.21$27.15 2069 6396 1.87 1.092 1.081 2030 49.17 45.42 31.29 27.68 33.60 28.91 37.17 34.89 35.02 34.88 2030 17.25 14.96 12.68 12.73 16.15 14.70 13.17 12.61 13.07 13.80 2030 37.15 37.25 31.89 29.31 36.95 35.47 35.26 33.41 36.36 34.19 2071 $43.42$40.91 $45.45 $45.77 $42.82 $47.77 $42.39 $39.64 $44.28 $24.06$23.15$24.81$32.47$31.09$33.59$26.58$25.47$27.43 2070 6396 1.87 1.092 1.081 2072 $43.71$41.18 $45.75 $46.13 $43.16 $48.15 $42.68 $39.91 $44.58 $24.32$23.40$25.08$32.80$31.40$33.93$26.85$25.73$27.71 2071 6396 1.87 1.092 1.081

Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat.
2006 49.95 41.76 28.55 25.37 30.49 25.51 35.88 28.07 36.31 32.40 2006 18.21 16.23 12.84 13.04 17.82 16.06 13.97 12.47 12.46 14.23 2006 29.56 29.15 21.38 21.38 27.18 26.31 26.31 22.72 27.43 24.80
2007 50.04 41.80 29.18 24.89 30.05 25.04 33.42 27.89 35.43 31.82 2007 16.68 14.90 11.55 11.91 16.13 13.85 12.28 10.87 11.92 12.94 2007 31.19 30.76 22.56 22.56 28.67 27.75 27.75 23.98 28.95 26.25
2008 51.86 43.59 30.43 25.42 31.27 27.31 37.80 28.82 33.83 33.29 2008 16.79 15.76 12.32 11.80 16.64 14.56 13.33 10.94 12.40 13.48 2008 34.05 33.69 26.37 23.08 32.82 30.87 30.44 28.23 34.34 29.35
2009 47.86 41.22 28.65 27.02 32.24 27.85 33.26 28.58 32.11 32.27 2009 14.63 12.65 10.21 10.29 13.48 11.61 10.57 10.08 11.18 11.33 2009 28.85 28.55 22.34 19.55 27.81 26.16 25.79 23.93 29.10 24.90
2010 46.29 39.29 27.90 26.67 29.19 26.78 31.26 27.53 32.36 30.70 2010 14.28 11.92 9.60 9.69 12.76 10.88 9.88 9.71 10.64 10.71 2010 26.57 26.67 21.33 18.77 26.37 24.89 24.68 22.85 25.78 23.51
2011 42.64 36.00 26.03 25.72 28.81 25.90 28.74 28.09 32.06 29.44 2011 14.80 12.82 10.32 10.48 13.59 11.60 10.68 10.57 11.36 11.50 2011 26.49 26.59 21.26 18.70 26.29 24.82 24.61 22.78 25.71 23.44
2012 45.58 38.93 26.89 25.92 29.48 26.04 30.18 28.31 32.44 30.40 2012 14.83 12.93 10.32 10.50 13.67 11.65 10.75 10.48 11.32 11.52 2012 27.50 27.60 22.28 19.73 27.31 25.84 25.62 23.80 26.72 24.46
2013 46.45 39.46 26.94 25.97 29.92 25.92 30.49 28.34 32.92 30.68 2013 14.46 12.51 9.90 10.11 13.21 11.26 10.33 9.96 10.71 11.07 2013 28.62 28.72 23.40 20.84 28.42 26.95 26.74 24.91 27.84 25.58
2014 46.72 38.40 26.79 26.15 29.71 25.77 30.47 28.16 33.20 30.52 2014 14.36 12.39 9.89 10.07 13.26 11.34 10.38 9.90 10.61 11.04 2014 30.04 30.14 24.81 22.24 29.84 28.37 28.15 26.32 29.26 26.99
2015 46.24 38.42 27.33 25.97 29.59 25.64 30.38 28.15 32.87 30.47 2015 14.41 12.45 10.03 10.16 13.42 11.53 10.54 10.05 10.76 11.16 2015 30.57 30.67 25.34 22.78 30.38 28.90 28.69 26.86 29.79 27.53
2016 45.90 39.65 27.74 25.95 29.71 25.72 31.07 27.96 32.54 30.72 2016 14.44 12.46 10.07 10.20 13.49 11.61 10.59 10.11 10.83 11.21 2016 31.11 31.21 25.87 23.31 30.91 29.44 29.22 27.39 30.32 28.07
2017 45.62 40.08 27.59 25.84 29.67 25.79 31.25 27.93 32.09 30.70 2017 14.38 12.39 10.03 10.16 13.42 11.55 10.51 10.15 10.87 11.18 2017 31.61 31.71 26.37 23.81 31.41 29.94 29.72 27.89 30.82 28.57
2018 45.27 40.25 27.36 25.67 29.57 25.67 30.70 27.81 31.71 30.49 2018 14.38 12.36 10.02 10.17 13.40 11.53 10.45 10.26 10.96 11.19 2018 32.20 32.30 26.96 24.40 32.00 30.52 30.31 28.48 31.41 29.16
2019 45.07 39.86 27.34 25.48 29.22 25.49 30.63 27.87 31.58 30.30 2019 14.40 12.38 10.07 10.21 13.45 11.60 10.49 10.31 11.02 11.24 2019 32.25 32.35 27.02 24.46 32.06 30.58 30.37 28.54 31.47 29.22
2020 45.12 40.58 27.53 25.48 29.10 25.54 30.77 28.16 31.40 30.39 2020 14.55 12.50 10.16 10.27 13.61 11.81 10.65 10.46 11.18 11.37 2020 32.32 32.42 27.09 24.53 32.12 30.65 30.44 28.60 31.54 29.29
2021 45.51 41.15 27.68 25.52 29.24 25.57 31.05 28.66 31.56 30.62 2021 14.79 12.74 10.45 10.56 13.89 12.13 10.93 10.66 11.40 11.63 2021 32.81 32.91 27.58 25.01 32.61 31.14 30.93 29.09 32.03 29.78
2022 45.80 41.26 27.68 25.53 29.18 25.37 31.32 29.22 31.70 30.70 2022 14.99 12.93 10.62 10.74 14.16 12.32 11.09 10.80 11.50 11.81 2022 32.93 33.03 27.70 25.13 32.73 31.26 31.04 29.21 32.15 29.90
2023 45.71 41.06 27.77 25.37 28.99 25.10 31.63 29.10 31.62 30.63 2023 14.96 12.92 10.59 10.68 14.20 12.35 11.07 10.53 11.32 11.75 2023 33.30 33.40 28.06 25.50 33.10 31.62 31.41 29.58 32.51 30.27
2024 45.26 40.76 27.87 25.18 28.83 24.87 31.57 28.95 31.12 30.45 2024 14.67 12.64 10.40 10.44 13.82 12.24 10.94 10.11 10.86 11.46 2024 33.10 33.20 27.87 25.31 32.91 31.43 31.22 29.39 32.32 30.08
2025 44.95 40.52 27.87 25.02 28.73 24.73 31.32 29.18 31.09 30.34 2025 14.75 12.66 10.41 10.46 13.81 12.26 10.93 10.31 10.94 11.50 2025 33.32 33.42 28.09 25.53 33.12 31.65 31.43 29.60 32.54 30.30
2026 44.98 40.93 28.09 24.94 28.81 24.72 30.75 29.58 31.17 30.37 2026 15.02 12.90 10.54 10.60 14.20 12.37 11.00 10.50 11.08 11.69 2026 33.50 33.60 28.27 25.71 33.31 31.83 31.62 29.79 32.72 30.49
2027 45.34 41.01 27.97 24.74 28.78 24.57 31.20 29.67 31.17 30.40 2027 15.15 13.01 10.73 10.81 14.24 12.59 11.15 10.73 11.34 11.86 2027 33.47 33.57 28.24 25.68 33.27 31.80 31.59 29.76 32.69 30.46
2028 45.88 41.30 27.81 24.58 28.78 24.49 31.71 30.15 31.30 30.53 2028 15.51 13.34 11.06 11.12 14.60 12.97 11.49 11.03 11.59 12.19 2028 33.50 33.60 28.28 25.72 33.31 31.83 31.62 29.79 32.73 30.50
2029 46.30 42.26 27.94 24.50 29.08 24.64 32.60 30.72 31.44 30.92 2029 15.82 13.62 11.40 11.47 14.82 13.32 11.81 11.38 11.95 12.51 2029 34.11 34.21 28.88 26.33 33.92 32.44 32.23 30.40 33.33 31.11
2030 47.05 42.59 28.13 24.49 29.41 24.81 33.58 31.15 31.63 31.29 2030 16.24 13.98 11.79 11.85 15.16 13.75 12.17 11.76 12.31 12.89 2030 34.33 34.43 29.10 26.55 34.14 32.66 32.45 30.62 33.55 31.33 Updated Regional Residential Electricity Price Forecasts - Low Growth Scenario Updated Regional Residential Natural Gas Price Forecasts - Low Growth Scenario Updated Regional Residential LPG Price Forecasts - Low Growth Scenario (in 2008$ / MMBtu) (in 2008$ / MMBtu) (in 2008$ / MMBtu) Updated Regional Residential Electricity Price Forecasts - High Growth Scenario Updated Regional Residential Natural Gas Price Forecasts - High Growth Scenario Updated Regional Residential LPG Price Forecasts - High Growth Scenario (in 2008$ / MMBtu) (in 2008$ / MMBtu) (in 2008$ / MMBtu) Electricity Regional Price Forecasts Natural Gas Regional Price Forecasts LPG Regional Price Forecasts

(in 2008$ / MMBtu) (in 2008$ / MMBtu) (in 2008$ / MMBtu) Electricity Price (2009$ / MMBTU)Electricity Price (2009$ / MMBTU)Electricity Price (2009$ / MMBTU) RECS Weighted RECS Weighted RECS Weighted GWF,GWG,GF Room Heater Hearth Product Projected Energy Prices and Site to

Source Factors

GWF,GWG,GF Room Heater Hearth Product

NG/LPG Price (2009$/MBTU) RECS Weighted NG+ LPG Marginal Site to Source Conversion Factor RECS Weighted NG + LPG NG/LPG Price (2009$/MBTU) RECS Weighted NG + LPG NG/LPG Price (2009$/MBTU)Discount Factor 20130.816298 2014 0.762895 20150.712986 2016 0.666342 2017 0.62275 20180.582009 20190.543934 2020 0.508349 2021 0.475093 2022 0.444012 20230.414964 2024 0.387817 20250.362446 2026 0.338735 20270.316574 20280.295864 20290.276508 2030 0.258419 2031 0.241513 2032 0.225713 20330.210947 2034 0.197147 20350.184249 2036 0.172195 2037 0.16093 20380.150402 20390.140563 2040 0.131367 2041 0.122773 2042 0.114741 20430.107235 2044 0.100219 20450.093663 2046 0.087535 20470.081809 20480.076457 20490.071455 2050 0.06678 2051 0.062412 2052 0.058329 20530.054513 2054 0.050946 20550.047613 2056 0.044499 20570.041587 20580.038867 20590.036324 2060 0.033948 2061 0.031727 2062 0.029651 

# Discount Factor20630.027711 2064 0.025899

# -$0.002

-$0.001 $0.000 $0.001 $0.002 $0.003 $0.004 $0.005 $0.006 $0.007

2015 2025 2035Billions of 2007 Dollars 

### FinancialImpacts of Candidate Standard Level 1

Maintenance & Repair Cost
EquipmentCost Savings
Energy Cost Savings
Net Savings



# $0.0 $0.0 $0.0 $0.0 $0.0Billions of 2007 Dollars 

### FinancialImpacts of Candidate Standard Level 3

Maintenance & Repair Cost
EquipmentCost Savings
Energy Cost Savings
Net Savings

# $0.0

$0.0 $0.0 $0.0

2015 2025 2035Billions of 2007 Dollars

# 2045 FinancialImpacts of Candidate Standard Level 1



# $0.00 $0.01 $0.01 $0.02 $0.02

2015Billions of 2007 Dollars 

### FinancialImpacts of Candidate Standard Level 3 

# -$0.002 $0.000 $0.002 $0.004 $0.007 $0.009

2015Billions of 2007 Dollars 

### FinancialImpacts of Candidate Standard Level 2

Maintenance & Repair Cost
EquipmentCost Savings
Energy Cost Savings
Net Savings

# -$0.02 -$0.02 -$0.01 -$0.012015Billions of 2007 Dollars



# 2045

# 2025 2035 2045

FinancialImpacts of Candidate Standard Level 4

Maintenance & Repair Cost
EquipmentCost Savings
Energy Cost Savings
Net Savings 

# 2025 2035 2045 FinancialImpacts of Candidate Standard Level 2

Maintenance & Repair Cost
EquipmentCost Savings
Energy Cost Savings

# 2025 2035 2045

## 0.000

0.020 0.040 0.060 0.080 0.100 0.120 0.140 0.160

1990 2000 2010 2020 2030 2040million Historical Gas WallGravity DHE

ForecastGas WallGravity

Historical Gas RoomDHE

ForecastGas Room

Historical Gas WallFan DHE

ForecastGas WallFan

Historical Gas Floor DHE

ForecastGas Floor

## 0.000

0.050 0.100 0.150 0.200 0.250 0.300

1989 1999 2009 2019 2029 2039million 

## HistoricalAllTraditional DHE
ForecastGas WallGravity

HistoricalGas WallGravity DHE
ForecastGas WallGravity

HistoricalGas Room DHE

ForecastGas Room

HistoricalGas WallFan DHE
ForecastGas WallFan

HistoricalGas Floor DHE

ForecastGas Floor

## 0.000

0.050 0.100 0.150 0.200 0.250 0.300

1989 1992 1995 1998 2001 2004 2007million 

## TraditionnalDHE GasWallGravity DHE GasRoom DHE GasWallFan DHE GasFloor DHE

## 0.000

0.100 0.200 0.300 0.400 0.500 0.600 0.700 0.800 0.900 1.000

19981999200020012002200320042005200620072008million

## 0.000

0.100 0.200 0.300 0.400 0.500 0.600 0.700 0.800 0.900 1.000

1998 2003 2008 2013 2018 2023 2028 2033 2038million



# Historical Forecast